8.682
Revenue₹M
12.46
13.46
14.01
15.11
15.69
16.58
17.97
19.09
20.01
21.15
9.681
6.15%
6.16%
80
11.38
Revenue growth%
21.77
20.76
18.42
20.51
17.97
18.74
16.36
13.55
15.52
12.92
28.27
15.52
18.19
21
24.77
Gross margin%
14.98
14.59
13.12
14.62
13.11
14.10
16.16
15.67
17.99
15.23
16.25
15.67
14.80
62
3.37
Operating margin%
25.81
26.06
23.33
24.51
23.47
26.22
26.10
27.00
26.62
28.41
8.61
26.62
26.08
37
8.27
Net margin%
27.53
28.60
29.95
31.56
30.15
29.29
31.23
30.02
31.11
31.26
16.95
31.11
30.09
70
15.31
P/E ratio (avg)x
23.93
23.20
23.13
21.36
20.41
22.74
20.65
19.90
19.53
21.33
11.36
20.65
21.35
81
12.33
EV/EBITx
11.41
12.59
13.93
15.43
14.71
15.96
16.98
17.49
17.22
19.56
9.284
17.22
15.69
53
27.48
FCF yield (avg)%
0.45
0.40
0.40
2.59
0.81
2.16
3.43
4.41
1.59
0.40
24.17
2.16
1.20
89
12.84
FCF margin%
18.98
17.29
20.25
18.27
16.53
14.99
15.54
13.10
12.91
14.92
10.68
14.92
16.03
84
0.186
FCF / Net incomex
0.924
0.831
0.780
0.779
0.857
0.789
0.764
0.707
0.749
0.738
0.127
0.749
0.779
26
26.47
ROIC%
27.57
26.44
27.92
29.99
31.55
29.12
29.72
29.46
27.12
25.31
7.49
29.12
28.52
31
9.09
Return on equity%
3.90
4.50
2.83
3.66
6.51
3.97
1.23
3.84
3.86
4.32
9.69
3.86
3.88
18
3.87
Return on assets%
26.97
24.16
26.24
24.87
27.68
25.63
23.57
23.81
22.57
24.11
21.38
23.81
24.51
41
1.16
EPS₹
4.34
4.47
5.03
5.07
5.51
5.87
6.02
6.81
6.53
6.64
1.19
3.79%
6.01%
—
18.45
EPS growth%
22.89
23.57
24.20
27.06
27.18
25.70
23.57
22.56
19.68
19.93
27.96
22.56
23.57
42
0.71
Bookvalue per sh₹
2.60
3.14
3.14
3.60
4.35
4.53
4.98
5.70
6.60
6.63
1.62
8.83%
11.46%
—
2.04
FCF per share₹
2.41
2.22
2.33
2.56
2.75
2.68
2.86
3.16
3.23
3.10
0.86
2.41%
2.42%
—
3.09
Dividend per sh₹
3.03
2.97
3.12
2.95
3.18
3.61
3.75
4.17
4.40
4.33
2.24
6.35%
3.41%
—
17.16
Div yield (avg)%
9.98
12.15
9.49
7.10
7.88
9.96
9.70
10.35
8.80
9.36
18.70
9.70
9.60
94
8.41
Payout ratio%
21.60
19.15
17.30
18.06
16.70
18.84
20.12
22.26
20.58
17.95
28.76
20.12
19.00
22
4.666
Shares (diluted)M
3.507
3.765
3.354
3.552
3.222
3.477
3.824
3.717
3.500
3.606
4.703
2.28%
(0.34%)
61
13.75
Buyback yield%
11.28
11.59
9.21
7.84
10.07
12.63
11.38
8.51
10.39
8.22
7.07
10.39
10.23
90
0.326
D/E ratiox
0.485
0.535
0.471
0.420
0.384
0.421
0.438
0.408
0.435
0.470
0.252
0.435
0.437
42
20.13
Enterprise value₹M
22.45
22.72
26.05
28.65
33.25
32.45
33.02
36.31
36.79
38.69
13.41
3.08%
5.25%
69
19.26
LT debt₹M
1.204
1.130
1.145
1.033
1.042
1.009
1.029
1.156
1.073
0.999
3.332
(0.83%)
(2.48%)
36
Revenue
₹21.15M
6.16%
1.00×
Cost of revenue
₹9.207M
6.38%
1.02×
Operating expenses
₹5.196M
5.75%
0.96×
Goodwill & intangibles
16.80%
Cash and investments
15.85%
Spread over hurdle
(6.85%)