5.633
Revenue₹M
7.122
7.261
7.755
8.079
8.250
8.806
9.009
9.194
9.672
10.05
5.986
4.03%
4.11%
68
23.54
Revenue growth%
26.11
23.12
24.86
25.13
27.99
29.55
28.55
29.80
31.41
32.14
5.93
29.80
28.27
75
10.80
Gross margin%
26.10
25.99
26.05
24.50
23.48
25.59
26.11
23.70
23.24
22.24
18.20
23.70
25.04
82
22.98
Operating margin%
26.53
26.68
29.48
29.71
27.61
26.24
28.11
27.42
25.15
23.73
28.63
26.24
27.05
64
2.67
Net margin%
15.34
18.21
16.41
16.93
17.61
18.33
17.20
18.27
17.50
15.46
18.90
17.50
17.35
47
13.83
P/E ratio (avg)x
37.09
34.84
36.12
35.54
40.09
42.82
42.38
46.23
51.40
56.02
22.91
46.23
41.23
16
13.36
EV/EBITx
4.780
4.635
4.407
4.072
3.485
3.552
3.595
3.288
3.498
3.404
24.36
3.498
3.573
15
17.96
FCF yield (avg)%
27.79
25.89
27.17
24.98
26.40
28.85
28.30
28.46
25.68
22.76
17.43
28.30
26.78
8
20.44
FCF margin%
3.38
4.51
3.23
5.82
6.43
8.93
10.62
11.10
13.14
11.83
24.15
11.10
7.68
25
0.887
FCF / Net incomex
1.443
1.462
1.470
1.341
1.169
1.267
1.210
1.070
0.942
0.852
0.510
1.070
1.239
14
6.21
ROIC%
4.85
7.19
4.40
3.53
5.16
3.62
1.55
0.40
0.40
2.74
21.18
1.55
3.57
93
4.40
Return on equity%
7.52
5.12
6.75
9.68
12.52
10.38
9.43
11.18
11.27
8.36
21.74
10.38
9.55
16
11.19
Return on assets%
25.18
26.84
25.86
24.88
22.45
23.84
22.39
23.32
21.29
18.66
26.47
22.39
23.58
79
0.23
EPS₹
0.26
0.26
0.25
0.27
0.29
0.27
0.29
0.26
0.26
0.28
0.26
(0.71%)
0.77%
—
11.15
EPS growth%
14.62
17.05
18.31
15.41
14.53
16.22
14.63
17.61
19.88
20.98
20.99
17.61
16.64
55
0.18
Bookvalue per sh₹
0.49
0.44
0.46
0.46
0.44
0.40
0.39
0.40
0.38
0.35
0.70
(4.30%)
(2.05%)
—
0.86
FCF per share₹
0.58
0.58
0.62
0.63
0.63
0.63
0.57
0.56
0.62
0.61
0.64
(0.87%)
1.10%
—
0.28
Dividend per sh₹
0.76
0.80
0.76
0.87
0.90
0.88
0.88
0.91
0.98
1.09
0.60
3.83%
4.84%
—
27.58
Div yield (avg)%
27.23
29.89
27.96
30.60
32.22
33.28
31.74
31.16
29.29
29.53
8.15
31.16
30.25
44
24.39
Payout ratio%
11.99
9.79
7.10
5.35
6.13
7.52
6.77
9.48
7.58
5.56
15.51
7.52
7.31
67
5.117
Shares (diluted)M
5.585
5.405
5.574
5.973
5.561
5.602
5.977
6.071
6.239
6.638
5.275
3.60%
2.04%
52
20.52
Buyback yield%
7.87
7.18
6.68
5.80
6.15
4.12
3.79
4.42
2.85
5.54
17.78
4.12
5.67
63
0.558
D/E ratiox
0.211
0.231
0.237
0.267
0.250
0.279
0.278
0.317
0.350
0.319
1.649
0.317
0.272
53
3.204
Enterprise value₹M
5.952
5.680
6.188
6.619
6.455
6.599
6.784
7.043
6.675
6.630
4.862
0.53%
2.61%
8
6.625
LT debt₹M
3.095
2.684
2.591
2.641
2.751
2.491
2.272
2.016
1.904
1.651
4.792
(9.71%)
(7.27%)
91
Revenue
₹10.05M
4.11%
1.00×
Cost of revenue
₹5.009M
4.05%
0.99×
Operating expenses
₹1.819M
3.67%
0.96×
Cash and investments
18.47%
Spread over hurdle
40.56%