6.575
Revenue₹M
7.084
7.661
8.416
9.071
9.984
10.63
11.66
12.89
14.32
15.85
6.915
9.68%
9.26%
37
18.18
Revenue growth%
9.91
9.58
7.44
5.10
2.14
0.40
2.96
0.40
2.36
1.51
6.70
1.51
2.66
86
20.33
Gross margin%
26.32
24.09
27.04
24.18
23.64
21.27
21.42
20.14
20.81
18.40
7.49
20.81
22.53
25
5.60
Operating margin%
11.09
13.56
16.24
15.81
16.18
18.15
15.67
15.17
14.42
15.93
11.02
15.67
15.74
88
8.95
Net margin%
17.53
16.90
16.11
14.42
14.18
15.63
13.48
12.66
9.97
9.70
28.75
12.66
14.30
21
19.92
P/E ratio (avg)x
45.15
44.68
47.41
45.68
51.46
59.84
57.89
62.88
70.19
71.62
6.621
62.88
54.68
41
7.831
EV/EBITx
30.60
29.52
30.27
33.52
36.17
40.61
38.39
40.53
39.02
36.46
27.91
39.02
36.31
36
24.96
FCF yield (avg)%
0.40
1.09
3.96
0.98
2.88
3.69
0.85
0.40
0.40
0.40
16.34
0.40
0.91
10
29.07
FCF margin%
18.27
19.17
18.13
16.42
14.61
17.13
18.27
20.40
17.64
14.72
25.79
17.64
17.89
47
1.148
FCF / Net incomex
1.138
1.165
1.221
1.218
1.299
1.179
1.200
1.279
1.287
1.162
0.615
1.200
1.209
12
19.11
ROIC%
19.79
21.70
21.01
20.98
22.11
22.81
22.86
24.89
27.24
27.33
14.92
24.89
22.46
6
23.45
Return on equity%
2.95
2.42
2.58
3.14
4.98
2.66
3.59
1.34
3.08
5.32
4.04
3.08
3.02
6
21.61
Return on assets%
22.36
24.91
27.48
29.47
29.67
31.91
32.99
31.53
31.60
30.82
4.26
31.60
30.24
82
1.08
EPS₹
0.43
0.39
0.35
0.36
0.35
0.37
0.42
0.43
0.43
0.40
1.14
2.85%
0.08%
—
8.22
EPS growth%
2.24
1.74
0.61
2.75
0.40
0.40
0.40
0.40
1.23
0.91
24.75
0.40
0.76
50
0.50
Bookvalue per sh₹
0.41
0.44
0.47
0.50
0.45
0.44
0.48
0.50
0.49
0.48
0.28
1.18%
1.27%
—
0.58
FCF per share₹
1.25
1.20
1.15
1.13
1.15
1.19
1.28
1.43
1.59
1.70
0.55
8.12%
3.18%
—
1.06
Dividend per sh₹
0.92
0.97
1.04
1.02
1.15
1.21
1.42
1.72
1.74
1.73
0.16
8.53%
7.96%
—
4.17
Div yield (avg)%
15.27
12.96
11.55
11.30
11.60
8.92
11.51
14.40
16.44
16.83
7.89
14.40
12.28
33
14.79
Payout ratio%
14.57
16.58
16.55
18.49
21.46
21.63
23.68
26.33
23.69
26.34
17.44
23.69
21.55
49
5.154
Shares (diluted)M
4.795
4.459
5.077
5.395
5.193
4.849
4.811
4.537
5.155
4.947
5.103
(0.97%)
(0.56%)
53
7.72
Buyback yield%
27.05
27.45
26.55
29.08
28.69
30.94
30.74
28.40
28.43
29.66
21.31
29.66
28.56
83
1.232
D/E ratiox
1.135
1.290
1.253
1.411
1.602
1.693
1.930
1.771
1.651
1.690
0.635
1.693
1.627
66
5.060
Enterprise value₹M
16.02
16.62
19.22
21.37
20.71
21.69
22.97
24.16
25.79
25.16
1.891
3.97%
6.31%
68
0.536
LT debt₹M
8.215
8.909
9.483
10.42
9.218
8.845
9.358
8.980
8.201
7.708
3.219
(3.51%)
(1.18%)
68
Revenue
₹15.85M
9.26%
1.00×
Cost of revenue
₹9.571M
9.23%
1.00×
Operating expenses
₹3.111M
8.61%
0.94×
Property and equipment
18.33%
Cash and investments
14.18%
Spread over hurdle
(8.14%)