3.384
Revenue₹M
5.591
6.203
6.703
7.414
8.128
8.787
9.423
10.23
11.23
12.42
3.473
8.85%
9.39%
37
16.28
Revenue growth%
22.13
23.93
26.83
24.66
24.11
24.30
21.36
20.36
20.95
23.10
22.09
21.36
23.51
37
2.75
Gross margin%
11.45
12.65
12.32
10.69
8.65
9.76
7.96
5.36
6.03
4.90
16.22
6.03
9.21
24
13.83
Operating margin%
22.73
20.39
19.84
17.18
19.95
17.52
17.64
20.13
20.12
17.91
5.35
17.91
19.89
47
2.06
Net margin%
7.16
9.21
6.72
7.67
10.06
7.57
6.61
7.97
8.67
11.47
9.65
7.97
7.82
10
16.88
P/E ratio (avg)x
28.44
32.30
34.57
38.54
37.24
39.10
43.37
41.97
45.03
49.73
12.15
43.37
38.82
80
22.52
EV/EBITx
22.81
20.71
20.83
19.66
17.86
17.56
19.91
22.75
25.92
26.79
6.705
22.75
20.77
10
22.31
FCF yield (avg)%
4.68
7.31
5.96
7.25
6.23
7.24
4.34
2.79
1.82
2.05
6.24
2.79
5.32
52
16.95
FCF margin%
18.23
19.00
16.15
18.14
16.88
17.19
18.49
20.73
20.74
23.08
29.17
20.73
18.36
5
1.520
FCF / Net incomex
0.893
0.908
0.819
0.769
0.822
0.767
0.698
0.765
0.758
0.763
0.727
0.763
0.768
89
2.89
ROIC%
13.80
16.54
16.94
13.94
15.11
14.74
13.01
11.07
8.98
6.69
23.18
11.07
13.87
10
28.25
Return on equity%
14.83
17.38
17.31
14.49
15.25
13.52
15.26
14.55
14.93
16.44
8.85
14.93
15.09
12
15.28
Return on assets%
14.57
14.41
16.81
15.01
12.51
13.02
14.81
14.94
13.89
12.01
24.68
13.89
14.49
93
0.68
EPS₹
1.02
1.06
1.13
1.18
1.33
1.37
1.41
1.61
1.93
1.91
0.70
7.54%
6.99%
—
27.72
EPS growth%
25.58
27.05
28.88
27.65
29.47
28.11
25.27
24.81
22.41
20.88
19.03
24.81
26.32
88
1.63
Bookvalue per sh₹
0.99
0.95
0.98
0.94
1.00
1.09
1.08
1.11
1.02
0.88
1.12
(2.44%)
(1.52%)
—
0.78
FCF per share₹
1.94
2.30
2.67
2.88
2.86
2.88
3.30
3.55
3.87
4.21
1.65
8.02%
8.86%
—
1.76
Dividend per sh₹
0.64
0.65
0.58
0.59
0.62
0.64
0.60
0.55
0.58
0.63
1.20
0.36%
(0.19%)
—
19.46
Div yield (avg)%
20.75
20.12
20.02
20.68
19.75
17.32
19.12
18.15
18.40
20.28
15.93
18.40
19.88
61
6.31
Payout ratio%
24.07
23.24
22.39
24.47
22.26
23.31
21.63
23.87
25.60
27.44
12.53
23.87
23.59
94
5.509
Shares (diluted)M
6.075
6.018
6.179
7.047
7.209
8.105
7.685
7.536
7.455
8.106
5.577
2.37%
2.79%
33
18.41
Buyback yield%
26.84
24.30
23.82
21.30
24.17
24.67
22.04
19.70
17.86
20.13
24.12
20.13
22.93
58
1.140
D/E ratiox
0.728
0.867
0.928
1.033
1.024
1.080
1.063
1.210
1.313
1.558
1.494
1.210
1.048
52
1.160
Enterprise value₹M
9.719
11.40
13.80
14.46
16.57
19.76
23.18
23.21
26.45
30.34
8.956
12.86%
12.06%
43
8.136
LT debt₹M
4.867
5.217
4.701
4.361
4.156
3.758
3.373
3.139
3.040
3.159
5.962
(5.34%)
(4.56%)
33
Revenue
₹12.42M
9.39%
1.00×
Cost of revenue
₹5.623M
9.31%
0.99×
Operating expenses
₹2.696M
8.94%
0.96×
Goodwill & intangibles
18.62%
Spread over hurdle
30.56%