12.63
Revenue₹M
17.16
18.05
18.92
20.23
21.23
22.34
23.34
24.15
25.52
27.42
13.18
5.25%
5.49%
88
2.88
Revenue growth%
21.03
23.55
25.13
22.81
24.30
21.74
19.68
21.82
19.33
20.38
19.25
20.38
21.78
23
11.88
Gross margin%
29.21
28.11
30.53
30.12
29.39
28.48
26.96
29.93
31.57
30.35
13.01
29.93
29.66
28
19.11
Operating margin%
11.08
11.11
9.44
9.07
9.40
9.00
9.50
10.49
7.54
9.45
21.66
9.45
9.44
80
21.14
Net margin%
13.70
13.18
11.53
13.55
16.50
13.94
13.81
14.48
13.25
14.66
27.38
13.94
13.76
6
23.28
P/E ratio (avg)x
12.64
14.29
15.42
18.02
20.33
20.28
23.73
23.48
24.93
27.85
34.39
23.73
20.30
74
29.44
EV/EBITx
12.42
12.97
13.35
12.13
13.02
13.27
13.54
14.51
13.76
12.85
23.72
13.54
13.15
67
14.04
FCF yield (avg)%
28.05
30.15
32.22
34.59
33.64
34.83
36.10
38.31
36.03
37.36
19.60
36.10
34.71
30
23.93
FCF margin%
8.56
10.26
8.64
10.50
9.46
6.61
8.97
11.10
12.06
11.37
19.89
11.10
9.86
87
1.048
FCF / Net incomex
0.436
0.455
0.404
0.421
0.396
0.431
0.436
0.404
0.366
0.400
1.639
0.404
0.412
65
18.08
ROIC%
7.82
8.63
11.62
12.52
11.23
13.82
13.72
13.14
14.16
17.09
13.24
13.82
12.83
57
17.42
Return on equity%
23.56
21.18
23.54
26.42
25.23
26.13
26.57
24.29
26.34
27.85
2.93
26.34
25.68
84
29.13
Return on assets%
24.95
26.08
28.83
31.45
31.82
30.70
28.54
30.95
30.03
29.33
25.04
30.03
29.68
66
0.21
EPS₹
0.12
0.12
0.13
0.14
0.14
0.16
0.15
0.15
0.14
0.16
0.21
3.38%
3.89%
—
24.10
EPS growth%
33.80
36.26
36.26
36.89
33.95
36.11
36.56
36.20
36.97
36.63
15.30
36.56
36.26
27
0.11
Bookvalue per sh₹
0.31
0.35
0.36
0.36
0.37
0.36
0.39
0.46
0.49
0.53
0.17
7.32%
5.87%
—
0.07
FCF per share₹
0.12
0.11
0.10
0.08
0.08
0.07
0.06
0.06
0.06
0.06
0.19
(7.80%)
(6.93%)
—
0.21
Dividend per sh₹
0.13
0.14
0.15
0.16
0.19
0.22
0.26
0.29
0.29
0.33
0.04
11.81%
10.31%
—
19.82
Div yield (avg)%
29.77
27.53
25.10
23.24
20.47
18.96
19.50
17.51
17.25
15.15
5.29
17.51
19.99
32
18.27
Payout ratio%
27.18
29.67
30.29
30.43
30.45
30.21
31.42
29.65
27.78
27.27
21.25
29.65
29.94
93
49.17
Shares (diluted)M
41.03
42.78
46.99
50.51
51.62
48.05
52.19
52.60
48.83
50.48
48.67
(0.44%)
0.95%
54
5.07
Buyback yield%
6.90
4.41
4.96
4.59
3.28
1.85
1.28
4.08
5.22
6.91
24.42
4.08
4.50
45
0.545
D/E ratiox
1.189
1.133
1.108
1.262
1.284
1.354
1.341
1.317
1.269
1.323
0.503
1.323
1.276
23
6.008
Enterprise value₹M
22.04
20.69
19.52
20.72
23.70
25.41
29.23
32.27
31.08
34.92
6.777
8.07%
5.17%
25
4.869
LT debt₹M
10.12
10.39
9.238
8.652
8.365
8.279
8.519
9.097
8.287
7.609
6.726
(1.88%)
(3.26%)
26
Revenue
₹27.42M
5.49%
1.00×
Cost of revenue
₹18.44M
5.65%
1.01×
Operating expenses
₹5.450M
5.03%
0.96×
Goodwill & intangibles
21.16%
Cash and investments
13.87%
Spread over hurdle
(7.62%)