7.854
Revenue₹M
8.611
9.142
9.718
10.68
11.68
12.49
13.41
14.21
15.34
16.48
8.715
7.13%
7.77%
70
24.02
Revenue growth%
8.68
6.75
8.25
9.51
9.39
11.31
10.09
7.78
8.01
5.44
17.01
8.01
8.47
17
8.37
Gross margin%
22.69
21.58
24.11
21.25
23.32
21.03
18.12
18.64
19.59
17.45
19.25
18.64
21.14
43
8.15
Operating margin%
17.88
18.71
16.54
14.44
13.42
12.30
11.02
12.81
14.03
14.42
20.72
12.81
14.22
90
14.06
Net margin%
16.04
16.86
14.81
14.95
13.24
14.62
14.52
15.90
14.95
14.19
2.76
14.62
14.88
26
7.192
P/E ratio (avg)x
11.74
12.23
10.88
10.75
11.67
10.53
9.973
9.624
9.659
10.03
12.60
9.973
10.64
66
24.13
EV/EBITx
9.558
8.525
8.866
7.858
7.785
8.442
7.771
6.997
7.627
7.827
22.44
7.771
7.842
76
17.13
FCF yield (avg)%
11.46
11.68
13.70
13.47
14.74
12.78
15.22
16.73
18.11
17.60
17.20
16.73
14.22
32
7.29
FCF margin%
7.23
5.03
4.01
3.97
3.39
3.64
2.94
0.95
0.40
1.11
3.17
1.11
3.52
20
1.242
FCF / Net incomex
1.264
1.474
1.540
1.673
1.701
1.628
1.641
1.727
2.027
2.182
0.144
1.727
1.657
62
29.19
ROIC%
22.05
20.84
22.21
24.09
25.23
22.56
24.09
27.04
24.89
23.45
28.31
24.09
23.77
77
16.75
Return on equity%
0.40
2.00
0.42
0.40
0.40
1.99
3.69
3.86
3.30
6.17
5.71
3.69
1.99
15
24.07
Return on assets%
1.86
3.28
1.44
0.40
1.44
0.40
0.40
0.46
1.63
2.61
9.04
0.46
1.44
38
2.11
EPS₹
3.97
4.17
4.15
4.22
4.63
4.78
5.54
5.34
5.69
5.81
2.34
4.64%
4.01%
—
13.06
EPS growth%
19.49
20.90
22.86
21.06
23.27
22.95
23.71
24.12
22.41
23.56
11.92
23.56
22.90
54
2.00
Bookvalue per sh₹
1.60
1.64
1.72
2.05
2.33
2.35
2.51
2.62
2.68
3.11
1.77
5.97%
7.71%
—
3.17
FCF per share₹
0.99
0.95
0.89
0.89
0.81
0.74
0.80
0.73
0.68
0.62
2.93
(5.12%)
(5.35%)
—
3.08
Dividend per sh₹
2.85
2.92
2.68
2.76
2.71
2.90
2.68
2.66
2.75
2.51
3.21
(1.55%)
(0.19%)
—
11.51
Div yield (avg)%
28.95
28.78
28.13
30.54
29.73
32.05
31.82
31.51
31.34
31.52
14.02
31.52
30.94
48
6.50
Payout ratio%
25.61
22.77
20.34
18.04
16.44
15.86
13.32
12.94
14.52
15.27
15.61
14.52
16.15
58
3.079
Shares (diluted)M
2.659
2.650
2.285
1.997
1.881
2.047
1.987
2.138
2.226
2.205
2.923
3.23%
(2.21%)
70
25.46
Buyback yield%
0.55
0.40
0.40
2.89
4.48
2.37
1.19
0.40
1.25
0.40
24.34
1.19
0.87
37
0.212
D/E ratiox
1.481
1.495
1.725
1.814
1.949
2.154
2.341
2.683
2.681
2.709
1.662
2.681
2.051
29
11.86
Enterprise value₹M
7.856
8.461
8.853
9.171
9.324
8.728
9.452
10.55
10.70
10.78
10.57
2.95%
3.58%
10
9.554
LT debt₹M
15.03
15.30
15.46
15.51
16.83
16.06
15.58
14.50
13.81
15.78
1.376
(1.28%)
1.53%
56
Revenue
₹16.48M
7.77%
1.00×
Cost of revenue
₹9.054M
7.60%
0.99×
Operating expenses
₹3.403M
8.05%
1.03×
Goodwill & intangibles
15.62%
Spread over hurdle
54.53%