18.77
Revenue₹M
12.16
12.89
13.72
15.05
16.15
17.26
18.95
19.89
21.24
22.89
19.78
7.21%
7.41%
11
16.89
Revenue growth%
20.19
18.70
16.75
15.22
12.30
12.45
11.58
12.53
14.73
14.27
15.71
12.53
14.50
39
17.41
Gross margin%
4.34
3.39
1.59
0.40
1.86
3.12
4.84
3.58
5.79
4.41
8.13
4.41
3.49
32
23.48
Operating margin%
10.11
10.87
12.73
13.44
13.33
12.37
9.80
10.09
9.74
7.50
2.11
9.80
10.49
67
20.80
Net margin%
3.63
2.68
0.40
0.40
3.37
2.44
0.40
1.05
0.40
3.09
25.03
1.05
1.75
33
21.71
P/E ratio (avg)x
52.36
62.77
69.20
74.68
84.23
81.75
79.36
88.80
103.7
114.2
21.39
88.80
80.55
28
17.61
EV/EBITx
25.99
28.88
27.73
30.29
33.96
34.07
33.30
38.29
36.21
37.29
16.16
36.21
33.63
72
22.42
FCF yield (avg)%
21.74
21.51
24.50
25.05
26.15
26.47
25.89
25.31
26.21
28.16
19.07
26.21
25.60
46
28.84
FCF margin%
24.35
26.58
28.12
29.03
31.83
29.19
27.46
24.49
24.17
23.78
29.85
24.49
27.02
29
0.523
FCF / Net incomex
1.664
1.941
2.268
2.284
2.217
2.284
2.668
3.201
3.485
3.937
1.092
3.201
2.284
63
8.65
ROIC%
20.30
22.92
24.14
26.61
26.57
26.11
26.58
24.07
22.68
24.69
2.76
24.69
24.41
64
19.45
Return on equity%
16.24
13.45
12.04
12.73
14.37
12.90
15.21
16.58
17.27
20.17
24.61
16.58
14.79
94
5.38
Return on assets%
23.75
25.91
28.30
26.80
29.00
26.99
27.26
25.39
23.72
24.43
13.17
25.39
26.36
86
0.74
EPS₹
5.66
6.13
6.79
7.19
7.15
7.03
8.30
9.36
9.67
10.65
0.77
8.30%
7.86%
—
14.92
EPS growth%
19.43
20.66
19.97
19.40
16.50
15.60
17.36
15.55
17.89
16.55
6.09
16.55
17.63
30
1.38
Bookvalue per sh₹
3.30
3.88
4.27
4.07
4.74
5.05
4.79
4.66
5.11
5.77
1.57
3.99%
6.29%
—
2.13
FCF per share₹
1.86
1.84
1.76
1.83
2.02
2.24
2.15
2.38
2.67
2.39
2.70
3.48%
3.70%
—
1.73
Dividend per sh₹
2.20
2.01
2.07
1.96
2.12
2.04
1.94
1.84
1.92
1.92
1.08
(1.99%)
(2.93%)
—
27.53
Div yield (avg)%
0.40
1.69
2.99
1.10
3.19
6.01
5.06
6.48
8.73
6.15
22.57
6.15
4.13
18
29.87
Payout ratio%
3.89
3.93
5.43
7.38
7.75
5.09
6.74
4.12
3.65
3.30
22.56
4.12
4.61
29
4.327
Shares (diluted)M
6.932
7.890
8.812
8.914
9.176
10.02
10.63
11.68
11.49
13.56
4.501
8.12%
7.94%
68
21.31
Buyback yield%
17.69
19.65
17.74
15.90
14.24
12.15
14.01
15.28
17.67
18.13
13.84
15.28
16.78
54
1.153
D/E ratiox
0.579
0.594
0.598
0.587
0.588
0.541
0.509
0.556
0.518
0.548
0.546
0.541
0.568
41
9.756
Enterprise value₹M
6.602
7.093
7.327
7.714
7.857
7.629
8.947
10.09
11.55
11.82
21.08
8.52%
7.25%
41
4.173
LT debt₹M
12.25
13.86
13.38
12.81
12.16
13.70
14.85
16.98
16.72
18.76
18.07
9.06%
5.46%
9
Revenue
₹22.89M
7.41%
1.00×
Cost of revenue
₹14.20M
7.61%
1.02×
Operating expenses
₹2.587M
6.26%
0.90×
Cash and investments
17.42%
Spread over hurdle
27.59%