3.673
Revenue₹M
5.654
5.683
5.808
5.851
6.055
6.099
6.299
6.573
6.837
6.911
4.019
2.68%
2.06%
53
16.50
Revenue growth%
22.27
23.30
24.42
24.33
25.47
28.39
25.70
23.96
23.52
21.87
18.02
23.96
24.15
72
11.42
Gross margin%
16.20
18.42
16.85
16.73
19.38
17.54
17.37
17.35
19.39
20.80
18.51
17.54
17.46
18
13.98
Operating margin%
11.71
14.41
13.60
16.23
15.34
14.50
13.89
13.66
12.36
10.89
5.98
13.66
13.77
74
9.56
Net margin%
26.84
26.61
28.14
27.15
27.52
28.99
30.56
29.66
30.39
28.23
19.79
29.66
28.18
75
15.08
P/E ratio (avg)x
31.59
28.06
29.86
28.33
30.10
28.41
30.34
30.96
32.02
30.16
23.42
30.34
30.13
67
34.22
EV/EBITx
18.79
16.84
15.36
17.12
17.75
19.47
18.69
20.24
22.54
24.40
19.89
20.24
18.74
35
13.52
FCF yield (avg)%
17.16
17.83
19.04
20.50
22.46
24.22
25.79
25.38
23.57
21.45
20.54
24.22
21.96
53
4.44
FCF margin%
27.87
25.58
26.32
27.97
25.73
24.04
24.55
23.61
22.82
25.75
16.43
24.04
25.65
25
1.093
FCF / Net incomex
1.574
1.579
1.886
2.216
2.461
2.427
2.340
2.596
3.098
3.200
1.509
2.596
2.383
75
8.41
ROIC%
1.79
0.40
0.51
0.40
0.40
1.52
0.79
2.76
0.40
0.79
23.76
0.79
0.65
39
22.12
Return on equity%
10.63
11.53
13.51
13.59
13.99
11.21
8.89
6.49
4.86
4.57
6.53
6.49
10.92
32
11.00
Return on assets%
10.12
8.78
9.70
9.91
8.46
9.72
7.79
5.13
2.18
2.48
3.58
5.13
8.62
47
1.72
EPS₹
1.71
1.82
1.69
1.55
1.47
1.51
1.34
1.39
1.47
1.39
1.85
(1.03%)
(2.34%)
—
17.11
EPS growth%
31.69
28.70
30.88
31.70
31.42
33.97
32.64
31.49
31.62
32.64
22.48
32.64
31.66
56
2.03
Bookvalue per sh₹
1.80
1.64
1.70
1.80
2.02
2.23
2.20
2.13
2.09
1.98
0.65
(0.35%)
1.00%
—
1.66
FCF per share₹
2.18
2.59
2.66
2.89
3.43
3.84
3.72
3.89
4.44
4.39
0.48
5.08%
7.29%
—
0.49
Dividend per sh₹
2.55
3.03
3.48
3.35
3.67
4.21
4.24
4.43
4.88
5.64
0.57
8.98%
9.73%
—
9.74
Div yield (avg)%
15.70
18.47
19.28
19.33
21.07
22.50
23.00
24.81
22.24
24.42
27.74
23.00
21.65
46
6.66
Payout ratio%
23.00
20.28
19.85
22.17
24.71
22.73
21.42
22.06
22.96
22.66
11.62
22.66
22.41
74
4.703
Shares (diluted)M
4.106
4.509
4.262
4.356
4.015
4.452
4.093
4.427
4.366
4.473
4.767
2.18%
(0.06%)
24
27.50
Buyback yield%
8.85
6.43
6.43
6.79
8.24
7.62
6.22
5.67
8.65
8.48
18.80
7.62
7.21
38
0.836
D/E ratiox
0.555
0.602
0.643
0.651
0.592
0.639
0.656
0.580
0.535
0.547
1.362
0.580
0.597
59
2.962
Enterprise value₹M
5.215
4.793
5.130
4.975
5.323
5.739
5.975
5.685
5.411
5.406
7.648
0.31%
0.20%
57
2.738
LT debt₹M
1.243
1.427
1.434
1.573
1.552
1.630
1.693
1.860
1.894
1.881
4.636
3.92%
4.97%
47
Revenue
₹6.911M
2.06%
1.00×
Cost of revenue
₹4.216M
2.41%
1.04×
Operating expenses
₹1.365M
1.44%
0.94×
Goodwill & intangibles
20.53%
Property and equipment
16.41%
Spread over hurdle
(7.32%)