9.729
Revenue₹M
10.46
10.52
10.98
11.51
12.05
12.63
13.03
13.49
14.14
14.43
10.80
3.67%
3.49%
91
8.82
Revenue growth%
9.73
12.05
13.37
13.32
16.11
17.00
18.61
19.36
20.68
22.87
15.82
19.36
16.56
49
24.15
Gross margin%
17.25
19.67
17.11
17.69
19.25
16.54
18.38
18.97
19.78
17.49
16.21
18.38
18.04
56
26.41
Operating margin%
19.68
20.95
21.87
21.79
20.52
19.35
20.83
21.33
19.82
18.86
27.37
19.82
20.68
22
28.86
Net margin%
8.76
11.51
13.70
15.02
15.93
14.45
16.17
14.26
16.23
16.97
4.14
16.17
14.73
85
7.541
P/E ratio (avg)x
78.56
81.87
79.84
88.50
92.42
102.6
115.1
121.5
140.6
157.1
31.02
121.5
97.54
29
36.30
EV/EBITx
28.23
32.52
37.80
44.43
48.63
50.37
51.95
53.54
57.06
62.39
35.94
53.54
49.50
90
28.67
FCF yield (avg)%
27.65
29.06
31.16
30.70
30.61
32.61
33.71
35.27
33.32
34.46
23.22
33.71
31.89
82
2.98
FCF margin%
17.70
16.05
16.62
17.87
18.29
17.08
17.25
14.53
17.28
18.15
19.93
17.25
17.27
57
0.406
FCF / Net incomex
1.478
1.388
1.206
1.286
1.347
1.427
1.299
1.267
1.218
1.075
1.733
1.267
1.293
13
5.80
ROIC%
14.62
12.77
11.42
9.05
7.28
7.67
10.38
11.30
8.46
10.06
18.46
10.06
10.22
40
18.76
Return on equity%
22.53
23.22
23.74
24.43
22.15
23.83
25.58
27.39
24.80
26.28
29.88
25.58
24.13
77
17.22
Return on assets%
12.53
14.55
15.49
18.09
15.99
15.58
12.99
14.29
15.17
17.81
26.13
15.17
15.33
76
2.59
EPS₹
5.09
6.04
6.76
6.90
6.92
8.05
9.34
8.97
9.12
10.28
2.80
8.23%
7.53%
—
7.88
EPS growth%
26.84
29.01
29.56
30.57
29.92
29.59
32.21
29.47
28.10
29.53
27.89
29.53
29.54
56
2.21
Bookvalue per sh₹
2.61
2.33
2.45
2.12
2.06
2.22
2.38
2.58
2.20
2.22
1.18
1.44%
(2.24%)
—
3.70
FCF per share₹
0.52
0.46
0.48
0.48
0.46
0.48
0.42
0.44
0.40
0.41
2.81
(2.43%)
(3.11%)
—
2.39
Dividend per sh₹
4.91
5.22
5.75
5.94
6.10
6.43
6.50
6.77
6.75
6.50
1.61
1.30%
3.62%
—
6.11
Div yield (avg)%
22.00
23.41
21.81
22.35
20.02
17.40
17.06
16.83
14.77
12.73
23.43
16.83
18.71
54
3.30
Payout ratio%
9.88
8.74
9.54
10.35
9.85
11.29
11.20
9.94
7.95
9.55
3.04
9.94
9.87
43
2.115
Shares (diluted)M
1.389
1.461
1.573
1.543
1.460
1.565
1.350
1.457
1.523
1.509
2.113
0.66%
0.43%
27
15.75
Buyback yield%
15.80
17.50
14.62
17.04
17.52
17.91
15.55
17.15
20.01
21.01
28.25
17.91
17.33
62
0.305
D/E ratiox
1.513
1.452
1.376
1.433
1.552
1.461
1.584
1.626
1.686
1.650
0.901
1.626
1.532
48
17.12
Enterprise value₹M
7.313
7.684
7.466
7.878
7.261
7.927
7.817
7.373
7.000
7.050
15.26
(0.59%)
(0.91%)
32
7.224
LT debt₹M
13.46
12.78
13.67
14.94
14.06
14.64
15.61
17.00
16.49
15.39
12.49
1.83%
0.35%
73
Revenue
₹14.43M
3.49%
1.00×
Cost of revenue
₹8.923M
3.29%
0.98×
Operating expenses
₹1.779M
3.37%
0.99×
Spread over hurdle
(7.52%)