10.59
Revenue₹M
7.187
7.397
7.455
7.739
7.756
7.967
8.194
8.445
8.595
8.775
10.85
2.50%
2.28%
60
29.53
Revenue growth%
21.41
20.98
23.23
22.79
25.69
27.08
27.21
27.93
27.25
26.51
14.79
27.21
26.10
75
7.30
Gross margin%
7.75
7.22
10.14
10.36
7.53
4.59
3.38
2.43
0.40
0.40
3.91
2.43
5.90
73
14.46
Operating margin%
16.36
19.09
16.96
16.78
18.55
19.70
19.72
21.67
22.57
21.39
26.80
21.39
19.40
91
6.28
Net margin%
0.40
0.40
3.33
1.38
2.36
5.18
5.05
5.66
2.74
1.26
29.56
5.05
2.55
90
18.18
P/E ratio (avg)x
25.25
27.40
29.36
28.84
35.09
37.08
45.05
51.56
57.37
58.54
23.57
51.56
36.09
80
21.46
EV/EBITx
24.22
21.99
23.05
24.71
23.97
25.36
26.34
27.43
27.81
25.41
31.68
26.34
25.04
23
23.52
FCF yield (avg)%
28.27
25.53
25.70
28.39
29.22
26.59
25.86
25.68
23.84
26.75
22.99
25.86
26.22
34
18.17
FCF margin%
8.07
6.15
6.13
4.26
6.46
5.21
6.19
6.49
6.94
7.43
13.22
6.49
6.32
46
0.138
FCF / Net incomex
2.430
2.732
2.774
2.748
3.018
2.971
3.508
3.544
3.516
3.870
0.906
3.516
2.994
29
8.61
ROIC%
7.66
6.86
8.62
6.38
3.62
4.63
3.91
3.92
5.07
3.75
23.15
3.92
4.85
27
21.72
Return on equity%
11.97
13.70
16.07
17.76
17.18
16.22
17.40
16.14
15.56
13.06
9.33
16.14
16.10
23
18.21
Return on assets%
11.87
9.90
12.17
10.92
11.38
10.87
9.19
8.55
10.14
8.17
21.31
9.19
10.50
83
2.67
EPS₹
1.20
1.30
1.36
1.46
1.41
1.43
1.35
1.25
1.31
1.18
2.86
(3.51%)
(0.12%)
—
10.79
EPS growth%
8.93
11.24
9.21
9.76
9.62
7.60
4.92
7.34
6.42
4.64
20.48
6.42
8.27
56
2.15
Bookvalue per sh₹
0.87
0.84
0.92
0.86
0.77
0.73
0.67
0.64
0.62
0.55
0.79
(6.45%)
(5.51%)
—
2.75
FCF per share₹
3.32
3.20
2.77
2.75
2.86
2.61
2.51
2.16
2.10
2.17
0.88
(5.39%)
(4.18%)
—
4.37
Dividend per sh₹
0.64
0.58
0.56
0.55
0.54
0.55
0.52
0.57
0.50
0.54
1.11
0.20%
(1.14%)
—
6.24
Div yield (avg)%
14.48
12.35
9.63
7.54
10.19
9.90
8.75
10.23
10.21
8.04
4.75
9.90
10.05
91
26.96
Payout ratio%
20.78
18.64
17.05
15.46
13.10
11.26
8.68
7.55
7.26
6.02
8.92
7.55
12.18
46
2.245
Shares (diluted)M
3.125
3.062
3.267
3.563
3.371
3.381
3.249
3.101
3.118
3.557
2.350
1.08%
2.31%
34
17.57
Buyback yield%
22.08
24.72
24.88
24.02
25.71
23.66
23.28
21.84
18.87
20.12
19.34
21.84
23.47
61
0.981
D/E ratiox
0.308
0.339
0.378
0.413
0.406
0.420
0.433
0.445
0.421
0.482
0.636
0.433
0.416
77
4.190
Enterprise value₹M
10.44
11.82
11.89
11.76
12.08
12.40
14.08
13.91
14.34
16.41
6.764
6.31%
4.71%
45
1.058
LT debt₹M
6.198
6.345
6.390
7.231
8.577
8.387
8.416
8.812
9.183
9.716
1.861
2.53%
5.29%
78
Revenue
₹8.775M
2.28%
1.00×
Cost of revenue
₹6.143M
2.28%
1.00×
Operating expenses
₹1.586M
2.96%
1.07×
Cash and investments
18.41%
Goodwill & intangibles
14.45%
Spread over hurdle
(1.62%)