15.28
Revenue₹M
14.68
15.15
15.30
15.30
15.83
16.12
16.52
16.93
17.15
17.88
16.33
2.46%
2.07%
50
13.79
Revenue growth%
7.76
6.58
7.45
5.90
4.27
7.04
8.95
11.61
10.75
8.24
6.75
8.95
7.60
45
19.86
Gross margin%
19.67
21.58
20.94
18.62
18.27
17.36
16.30
17.01
18.66
16.50
29.88
17.01
18.44
36
8.92
Operating margin%
30.81
33.42
32.13
35.07
33.57
35.27
33.05
30.33
32.00
32.83
20.75
32.83
32.94
22
9.15
Net margin%
12.58
12.06
10.26
7.26
8.88
11.20
13.39
15.20
15.61
14.27
22.05
14.27
12.32
84
25.17
P/E ratio (avg)x
28.88
27.93
29.66
29.79
31.18
32.62
35.66
39.43
42.72
47.35
20.21
39.43
31.90
29
29.76
EV/EBITx
6.254
6.507
6.322
6.536
6.261
6.258
5.854
5.478
5.710
6.246
15.91
5.854
6.256
50
10.56
FCF yield (avg)%
20.95
21.16
18.31
19.80
17.45
18.57
16.81
14.65
12.51
10.44
9.22
14.65
17.88
87
24.91
FCF margin%
27.31
27.96
26.84
24.37
24.14
26.83
26.37
28.04
29.02
30.82
7.52
28.04
27.07
27
0.553
FCF / Net incomex
0.175
0.170
0.172
0.180
0.169
0.161
0.170
0.179
0.180
0.206
1.352
0.179
0.174
45
2.92
ROIC%
19.68
20.86
21.69
24.53
23.32
21.55
23.45
21.46
22.50
23.89
28.28
22.50
22.09
56
22.57
Return on equity%
27.59
28.80
30.46
33.31
35.74
34.28
35.08
32.27
33.97
33.30
7.63
33.97
33.31
28
5.93
Return on assets%
22.97
23.65
21.67
19.81
21.13
19.10
20.30
19.89
20.32
22.30
26.11
20.30
20.72
24
1.77
EPS₹
0.94
1.05
1.09
1.25
1.38
1.39
1.62
1.87
1.91
2.08
1.82
8.51%
9.44%
—
24.25
EPS growth%
27.04
24.15
21.21
19.17
18.72
18.47
20.16
22.41
23.87
22.43
11.19
22.41
21.81
78
2.06
Bookvalue per sh₹
2.98
3.07
3.58
3.85
4.21
4.58
5.19
6.16
6.81
8.00
1.23
13.67%
11.56%
—
1.55
FCF per share₹
1.75
1.79
1.60
1.40
1.36
1.38
1.23
1.20
1.06
1.08
0.89
(4.59%)
(4.01%)
—
2.23
Dividend per sh₹
1.83
1.76
1.82
1.94
1.83
2.00
1.94
2.16
1.98
2.03
0.61
2.13%
2.09%
—
11.49
Div yield (avg)%
5.29
4.42
4.28
4.33
3.67
5.66
3.70
4.85
7.35
5.04
3.49
5.04
4.63
41
14.94
Payout ratio%
4.73
2.57
0.65
3.16
3.70
2.49
0.92
0.80
1.26
3.71
4.53
1.26
2.53
56
5.746
Shares (diluted)M
5.585
6.230
6.862
7.702
7.177
7.636
7.574
7.889
7.424
7.877
5.914
1.88%
2.40%
90
16.47
Buyback yield%
17.09
18.24
15.77
12.86
10.63
12.28
12.48
11.36
12.48
11.28
9.32
12.28
12.48
20
1.215
D/E ratiox
1.029
0.899
0.809
0.826
0.712
0.711
0.762
0.706
0.742
0.770
1.155
0.742
0.766
14
8.724
Enterprise value₹M
19.35
19.68
19.05
20.51
19.61
19.84
21.82
24.57
23.50
25.86
4.358
5.69%
3.22%
34
5.998
LT debt₹M
10.01
10.87
11.58
10.52
10.61
9.977
10.71
11.70
11.46
11.88
15.41
2.29%
1.72%
32
Revenue
₹17.88M
2.07%
1.00×
Cost of revenue
₹12.21M
2.04%
1.00×
Operating expenses
₹2.223M
1.97%
0.99×
Goodwill & intangibles
20.16%
Property and equipment
17.18%
Spread over hurdle
(4.15%)