3.832
Revenue₹M
9.537
10.39
11.43
12.19
13.14
14.02
15.11
16.61
17.58
19.19
4.086
7.86%
8.09%
41
12.60
Revenue growth%
16.93
19.27
20.48
22.71
19.80
22.01
22.98
22.38
19.90
18.63
12.66
22.01
20.19
79
26.06
Gross margin%
16.44
17.26
16.12
18.07
19.39
19.75
17.32
15.08
12.35
12.73
23.34
15.08
16.85
30
12.13
Operating margin%
13.95
12.22
11.57
14.20
15.32
17.41
14.78
15.60
12.70
12.71
13.09
14.78
14.07
32
16.90
Net margin%
22.40
23.54
23.54
25.74
27.79
25.29
23.96
25.26
25.43
26.22
14.43
25.29
25.27
62
32.43
P/E ratio (avg)x
20.70
20.54
20.28
23.46
27.38
29.37
30.89
29.36
31.84
34.72
27.97
30.89
28.37
13
13.52
EV/EBITx
26.31
23.28
24.50
22.50
22.28
23.30
21.50
23.66
22.37
24.70
23.15
23.30
23.29
7
21.81
FCF yield (avg)%
40.66
42.17
39.88
40.95
42.53
42.45
39.62
36.87
37.47
36.87
17.39
37.47
40.27
86
12.03
FCF margin%
22.53
21.33
19.82
20.65
19.37
20.09
22.29
20.88
21.04
18.31
17.01
20.88
20.76
75
0.760
FCF / Net incomex
0.431
0.424
0.415
0.467
0.470
0.455
0.430
0.461
0.472
0.448
1.517
0.455
0.451
43
21.26
ROIC%
14.42
15.22
17.35
16.17
18.15
18.82
17.35
15.39
15.58
14.87
5.05
15.58
15.88
21
10.26
Return on equity%
25.56
27.58
25.78
23.04
24.96
25.15
24.96
26.54
26.98
26.98
18.06
26.54
25.67
16
25.21
Return on assets%
25.02
25.40
24.85
26.14
28.50
27.36
25.20
26.54
23.72
24.37
26.18
25.20
25.30
93
0.14
EPS₹
0.18
0.17
0.19
0.20
0.20
0.23
0.26
0.30
0.29
0.29
0.14
7.37%
5.34%
—
25.47
EPS growth%
4.86
3.94
5.93
3.12
2.26
0.78
0.40
3.39
3.10
3.21
27.39
3.10
3.16
66
0.10
Bookvalue per sh₹
0.20
0.23
0.26
0.26
0.25
0.25
0.28
0.27
0.28
0.33
0.03
5.83%
5.35%
—
0.20
FCF per share₹
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.13
(2.33%)
(5.52%)
—
0.14
Dividend per sh₹
0.12
0.10
0.09
0.09
0.09
0.09
0.10
0.09
0.08
0.07
0.12
(4.90%)
(6.91%)
—
6.68
Div yield (avg)%
16.30
19.08
18.22
20.10
18.16
17.43
17.68
18.08
16.66
17.11
16.45
17.43
17.88
34
8.11
Payout ratio%
15.46
14.97
16.13
18.92
21.90
22.96
19.99
19.56
19.78
20.62
6.57
19.99
19.67
18
59.44
Shares (diluted)M
93.66
108.3
110.0
129.9
153.9
186.3
194.3
216.3
259.1
299.2
60.01
14.21%
12.88%
80
2.48
Buyback yield%
22.85
23.61
25.89
26.83
24.71
25.06
27.57
27.40
25.40
27.44
7.38
27.40
25.65
47
0.489
D/E ratiox
0.149
0.166
0.174
0.173
0.161
0.158
0.165
0.170
0.158
0.175
1.469
0.165
0.165
62
21.78
Enterprise value₹M
20.51
21.24
22.80
24.01
23.36
24.70
28.43
28.27
26.33
27.10
17.30
3.02%
3.03%
18
9.566
LT debt₹M
2.675
2.340
2.550
2.237
2.243
1.945
1.713
1.797
1.900
1.912
16.43
(3.15%)
(3.67%)
83
Revenue
₹19.19M
8.09%
1.00×
Cost of revenue
₹13.43M
8.09%
1.00×
Operating expenses
₹2.672M
8.08%
1.00×
Goodwill & intangibles
15.99%
Spread over hurdle
(9.56%)