4.129
Revenue₹M
19.95
21.92
23.92
26.21
27.95
29.87
31.71
33.77
36.11
38.17
4.256
6.44%
7.52%
40
20.35
Revenue growth%
2.74
3.03
1.37
3.45
4.06
5.13
6.15
8.89
10.34
12.06
18.72
8.89
4.60
6
25.00
Gross margin%
10.18
12.37
13.71
12.55
11.72
9.74
9.16
8.28
10.55
7.86
2.77
9.16
10.37
8
22.06
Operating margin%
10.87
10.90
9.10
11.67
11.84
11.39
10.34
9.91
11.84
10.88
13.49
10.88
10.89
83
13.35
Net margin%
24.05
23.57
26.04
27.35
25.98
28.63
26.45
25.75
25.39
22.42
23.40
25.75
25.86
52
19.20
P/E ratio (avg)x
43.01
43.74
47.44
50.76
54.89
61.80
64.34
60.93
65.64
66.61
32.24
64.34
57.91
56
33.06
EV/EBITx
7.949
8.591
8.306
8.325
8.981
9.188
8.801
9.081
9.084
9.923
35.71
9.084
8.891
8
9.98
FCF yield (avg)%
21.57
21.58
20.18
21.11
18.17
21.05
21.94
21.06
22.59
25.59
12.45
21.94
21.34
5
23.01
FCF margin%
22.26
19.79
22.16
19.54
20.85
19.92
21.37
24.35
23.91
25.29
8.93
23.91
21.77
7
0.241
FCF / Net incomex
1.144
1.106
1.075
0.989
0.948
1.031
0.921
0.834
0.857
0.812
0.393
0.857
0.969
30
13.65
ROIC%
21.95
19.29
20.55
20.80
20.95
18.59
21.51
19.89
21.48
22.72
12.78
21.48
20.88
46
27.97
Return on equity%
27.15
25.83
28.15
27.44
25.98
25.51
24.45
26.50
26.77
26.72
25.48
26.50
26.61
89
6.27
Return on assets%
32.24
32.25
34.53
34.75
32.40
31.21
33.28
36.20
35.20
37.99
4.86
35.20
33.91
61
2.53
EPS₹
1.14
1.17
1.15
1.23
1.32
1.31
1.37
1.34
1.23
1.14
2.81
(2.81%)
0.96%
—
24.76
EPS growth%
23.97
23.17
22.49
20.22
17.72
17.16
19.73
22.43
19.87
17.89
25.35
19.73
20.04
34
2.46
Bookvalue per sh₹
3.45
3.72
3.72
3.97
4.28
4.67
5.07
5.91
6.51
7.07
0.89
10.56%
8.83%
—
1.51
FCF per share₹
3.45
3.86
4.13
4.22
4.57
4.76
5.37
6.24
6.21
6.75
2.34
8.13%
8.18%
—
3.54
Dividend per sh₹
0.79
0.69
0.69
0.75
0.66
0.74
0.69
0.76
0.71
0.66
3.50
(0.25%)
(0.98%)
—
15.13
Div yield (avg)%
27.62
28.24
28.92
31.91
33.93
32.70
35.04
36.71
34.97
37.91
9.18
35.04
33.31
28
12.48
Payout ratio%
17.87
18.15
20.49
19.38
21.13
21.83
24.55
23.38
21.62
23.98
22.44
23.38
21.38
92
9.525
Shares (diluted)M
14.75
15.94
14.67
13.64
12.80
14.30
16.09
15.27
17.59
19.69
9.876
9.01%
3.97%
67
20.58
Buyback yield%
5.56
8.41
9.18
11.69
12.48
14.46
15.27
13.77
14.14
15.14
6.67
14.46
13.12
68
0.506
D/E ratiox
0.471
0.525
0.583
0.526
0.578
0.611
0.647
0.591
0.664
0.653
1.527
0.647
0.587
10
2.437
Enterprise value₹M
18.52
18.90
21.45
24.90
24.84
24.69
25.05
29.25
32.39
33.75
18.59
6.32%
6.18%
19
35.53
LT debt₹M
3.983
3.924
4.198
4.546
3.878
3.699
3.543
3.233
3.161
2.875
38.45
(5.81%)
(3.10%)
80
Revenue
₹38.17M
7.52%
1.00×
Cost of revenue
₹21.87M
7.29%
0.98×
Operating expenses
₹4.451M
7.85%
1.03×
Property and equipment
21.10%
Cash and investments
15.63%
Goodwill & intangibles
15.03%
Spread over hurdle
10.56%