2.968
Revenue₹M
10.59
10.97
11.31
11.56
11.91
12.44
13.04
13.38
14.02
14.85
3.311
4.51%
3.72%
56
4.92
Revenue growth%
18.57
20.44
22.70
20.54
17.91
20.60
21.76
18.83
17.74
18.94
23.25
18.94
19.69
40
14.10
Gross margin%
26.92
25.38
23.93
24.68
27.50
29.48
30.07
28.58
30.00
30.03
21.25
30.00
28.04
44
12.26
Operating margin%
21.08
21.07
23.60
25.19
26.68
28.18
26.25
25.14
27.86
29.26
19.80
27.86
25.72
33
26.64
Net margin%
10.15
7.42
5.29
6.87
9.13
7.57
4.78
7.64
7.47
10.19
5.39
7.57
7.52
35
8.923
P/E ratio (avg)x
28.97
30.92
30.46
34.10
33.31
29.80
28.18
26.80
26.09
28.00
19.93
28.00
29.38
32
14.34
EV/EBITx
13.00
12.22
13.71
13.89
14.85
14.99
14.22
14.67
14.61
13.87
8.617
14.61
14.05
44
15.74
FCF yield (avg)%
20.44
19.61
17.31
14.71
13.38
11.38
9.00
11.40
9.56
12.25
29.02
11.38
12.81
29
6.81
FCF margin%
26.17
27.82
28.52
29.27
28.17
26.03
25.27
23.07
20.70
19.01
11.48
23.07
26.10
37
1.533
FCF / Net incomex
1.066
1.091
1.254
1.346
1.547
1.605
1.859
2.091
2.152
2.193
0.344
2.091
1.576
40
24.78
ROIC%
6.92
8.45
6.86
6.58
8.41
5.46
8.12
6.08
9.07
11.42
3.93
8.12
7.52
6
19.67
Return on equity%
18.33
20.26
22.47
23.66
26.63
25.77
26.38
29.27
28.30
26.20
20.27
26.38
25.99
94
17.39
Return on assets%
13.97
16.31
16.14
17.73
16.32
18.49
15.51
13.74
12.78
11.50
21.75
13.74
15.83
27
6.98
EPS₹
5.24
5.07
4.82
5.00
4.82
4.22
4.15
4.37
4.01
3.56
7.23
(5.89%)
(3.78%)
—
10.61
EPS growth%
15.13
14.94
17.39
19.65
22.58
23.01
21.28
20.70
22.68
21.71
22.81
21.71
20.99
84
3.33
Bookvalue per sh₹
5.53
4.74
4.18
3.88
3.99
3.68
3.82
4.09
4.38
4.57
4.97
2.77%
(2.03%)
—
5.97
FCF per share₹
10.34
10.85
10.88
12.82
14.72
14.39
15.30
17.36
16.89
19.36
4.77
5.63%
8.20%
—
1.94
Dividend per sh₹
5.05
5.01
5.30
5.18
5.55
5.76
5.35
5.76
5.28
5.61
2.10
0.22%
0.91%
—
4.29
Div yield (avg)%
14.72
12.21
13.84
11.54
9.02
11.75
9.60
11.59
14.20
12.52
18.76
11.75
11.98
15
18.21
Payout ratio%
12.83
10.39
9.62
8.98
9.14
7.42
4.52
6.03
4.43
3.40
5.79
4.52
8.20
49
0.867
Shares (diluted)M
0.666
0.568
0.504
0.451
0.476
0.450
0.483
0.449
0.435
0.413
0.863
(2.81%)
(5.89%)
10
8.77
Buyback yield%
19.94
22.40
21.22
23.23
20.29
17.49
16.27
16.00
15.39
16.45
19.73
16.27
18.72
12
0.968
D/E ratiox
1.323
1.451
1.662
1.887
1.864
1.989
2.254
2.111
2.001
2.122
1.620
2.111
1.938
51
17.52
Enterprise value₹M
19.47
20.38
22.46
21.81
25.62
26.81
31.86
31.28
36.69
41.61
18.88
10.19%
9.20%
27
4.580
LT debt₹M
22.40
25.03
26.41
27.16
26.88
26.98
28.37
29.42
29.53
30.20
9.651
2.35%
3.89%
63
Revenue
₹14.85M
3.72%
1.00×
Cost of revenue
₹10.39M
3.72%
1.00×
Operating expenses
₹2.492M
3.55%
0.98×
Goodwill & intangibles
18.74%
Property and equipment
18.22%