10.17
Revenue₹M
20.56
21.64
22.68
23.19
24.41
25.22
25.63
26.69
28.03
28.77
10.60
3.34%
3.85%
62
21.95
Revenue growth%
27.74
27.86
30.56
32.65
30.63
28.42
26.69
25.67
23.38
22.97
25.72
25.67
27.80
27
7.83
Gross margin%
28.70
27.93
30.10
28.59
27.53
25.19
24.94
23.70
23.63
20.77
5.70
23.70
26.36
52
8.76
Operating margin%
26.89
25.85
23.36
25.82
28.25
28.01
26.63
28.00
29.01
31.64
19.58
28.01
27.45
66
2.90
Net margin%
22.40
21.28
20.51
19.72
17.02
15.19
16.93
19.65
18.97
20.20
12.91
18.97
19.69
93
13.81
P/E ratio (avg)x
8.771
9.927
9.053
9.483
9.460
10.75
10.15
10.55
11.67
13.13
10.60
10.75
10.04
67
24.12
EV/EBITx
32.59
28.65
28.98
25.69
25.29
27.35
29.36
25.80
28.29
26.61
35.45
27.35
27.82
47
18.14
FCF yield (avg)%
4.82
5.16
7.14
9.57
7.93
6.69
3.97
5.38
5.50
3.69
27.31
5.38
5.44
34
4.15
FCF margin%
15.48
16.69
17.81
15.29
13.00
12.12
12.04
11.65
12.90
15.03
3.90
12.12
14.01
9
1.522
FCF / Net incomex
0.153
0.139
0.139
0.137
0.120
0.125
0.132
0.116
0.125
0.119
0.754
0.125
0.129
74
6.99
ROIC%
13.13
13.49
13.54
14.08
14.85
12.51
12.65
10.54
12.15
10.25
10.37
12.15
12.89
68
14.21
Return on equity%
29.88
26.99
25.83
28.34
26.00
27.80
30.07
28.22
25.90
27.75
24.39
27.80
27.78
32
21.58
Return on assets%
24.78
24.60
27.04
25.21
25.97
26.61
24.50
22.16
19.22
18.55
23.13
22.16
24.69
41
1.34
EPS₹
1.91
2.11
2.02
1.79
1.63
1.70
1.90
1.99
2.04
2.17
1.40
5.91%
2.36%
—
19.19
EPS growth%
6.79
4.69
4.27
5.91
4.49
4.75
6.85
6.43
5.33
3.46
29.40
5.33
5.04
79
1.29
Bookvalue per sh₹
1.54
1.84
2.06
2.29
2.71
3.03
3.32
3.71
4.26
5.11
2.58
13.56%
12.56%
—
1.48
FCF per share₹
1.07
0.98
1.03
1.17
1.09
1.13
1.06
1.15
1.28
1.28
2.22
3.13%
1.18%
—
1.51
Dividend per sh₹
2.90
3.10
3.31
3.45
3.60
3.92
4.30
4.63
4.91
5.25
1.35
7.82%
8.11%
—
22.58
Div yield (avg)%
15.99
17.39
16.97
15.10
17.72
16.69
18.10
18.44
15.82
17.07
11.03
17.07
17.02
84
11.50
Payout ratio%
13.34
11.81
12.46
10.42
12.05
10.88
10.26
9.62
8.84
11.13
26.61
10.26
11.01
75
6.058
Shares (diluted)M
8.200
8.645
9.963
10.37
10.51
11.87
11.82
12.84
14.24
14.09
6.025
6.04%
5.96%
50
12.80
Buyback yield%
17.20
20.05
22.50
21.97
23.92
24.95
24.78
25.36
27.69
29.85
16.65
25.36
24.35
73
1.050
D/E ratiox
0.476
0.492
0.459
0.496
0.496
0.483
0.518
0.522
0.475
0.443
1.056
0.483
0.487
77
16.41
Enterprise value₹M
24.32
26.33
29.39
29.14
27.54
28.28
28.27
26.29
26.57
24.98
21.55
(1.93%)
1.62%
26
10.07
LT debt₹M
4.400
4.213
4.337
4.672
4.411
4.198
4.604
5.015
4.556
4.439
4.457
0.13%
0.79%
72
Revenue
₹28.77M
3.85%
1.00×
Cost of revenue
₹20.14M
3.85%
1.00×
Operating expenses
₹3.179M
2.84%
0.91×
Goodwill & intangibles
20.56%
Cash and investments
19.01%
Property and equipment
17.63%
Spread over hurdle
27.91%