3.767
Revenue₹M
12.77
13.53
14.18
15.14
16.15
17.29
18.21
19.54
21.19
23.05
3.862
7.37%
6.93%
77
14.02
Revenue growth%
18.30
19.78
19.36
17.51
19.81
17.25
16.77
13.83
16.62
16.94
17.35
16.77
17.38
58
23.06
Gross margin%
26.50
24.06
24.83
22.07
21.75
21.63
19.92
18.64
20.26
18.43
20.24
19.92
21.69
59
21.09
Operating margin%
10.32
8.06
6.03
8.64
11.19
11.31
10.30
9.78
9.99
10.58
11.60
10.30
10.14
26
24.99
Net margin%
19.91
18.21
17.63
16.73
18.86
20.05
19.38
20.51
18.21
19.05
28.50
19.38
18.95
87
7.795
P/E ratio (avg)x
10.97
9.808
10.48
10.81
11.77
12.45
13.34
12.93
11.57
10.10
27.79
12.45
11.27
42
27.93
EV/EBITx
31.31
30.97
29.88
30.76
30.59
28.63
29.77
29.35
31.13
30.73
21.58
29.77
30.66
41
8.31
FCF yield (avg)%
20.95
21.04
18.77
19.98
19.13
17.82
18.15
17.14
19.97
17.16
16.48
17.82
18.95
16
21.24
FCF margin%
21.65
21.31
19.58
18.57
16.15
16.94
15.93
18.59
18.41
18.96
5.86
18.41
18.58
60
1.712
FCF / Net incomex
0.138
0.155
0.171
0.189
0.206
0.194
0.227
0.212
0.206
0.198
0.257
0.206
0.196
18
22.97
ROIC%
23.58
25.79
23.65
26.08
28.23
30.75
31.66
28.79
30.74
32.14
11.29
30.75
28.51
37
19.21
Return on equity%
16.72
14.11
11.59
11.32
8.88
7.13
7.61
9.84
11.79
10.76
18.24
9.84
11.04
87
15.92
Return on assets%
10.40
11.66
11.74
9.71
8.12
10.70
8.70
10.35
11.50
11.10
20.43
10.70
10.55
70
11.26
EPS₹
17.49
17.95
17.99
17.25
17.26
19.01
20.86
22.44
26.13
30.59
12.29
12.13%
6.99%
—
19.80
EPS growth%
33.39
32.31
31.97
31.32
30.74
28.19
29.69
31.63
29.71
28.88
20.57
29.69
31.03
37
9.79
Bookvalue per sh₹
9.77
11.23
12.99
13.60
13.05
14.19
15.67
15.46
16.79
17.00
2.90
5.44%
7.21%
—
6.17
FCF per share₹
8.34
8.28
8.00
8.53
8.46
9.06
8.36
7.68
7.94
8.21
3.11
(0.59%)
(0.56%)
—
10.18
Dividend per sh₹
8.34
8.43
8.23
7.88
7.85
7.53
8.44
9.57
9.64
9.50
4.54
3.89%
2.38%
—
25.58
Div yield (avg)%
12.93
11.10
8.56
10.58
13.19
10.65
12.04
12.51
10.56
10.17
11.37
10.65
10.88
54
16.69
Payout ratio%
20.74
20.31
19.57
18.82
21.34
21.93
24.31
27.18
27.60
28.32
19.83
27.18
21.63
86
1.752
Shares (diluted)M
2.050
1.972
1.931
2.148
2.515
2.922
3.133
3.324
3.871
4.572
1.730
12.70%
9.93%
61
14.31
Buyback yield%
22.39
22.65
22.73
22.39
21.86
22.50
20.67
19.73
21.24
21.32
11.06
21.24
22.13
32
1.647
D/E ratiox
1.631
1.878
1.957
2.108
2.522
2.676
2.893
2.814
2.854
3.018
0.418
2.854
2.599
67
12.09
Enterprise value₹M
9.543
11.09
12.16
13.79
15.71
16.17
18.37
19.13
18.23
17.70
12.44
2.41%
7.20%
15
17.25
LT debt₹M
3.359
3.433
3.304
3.472
3.482
4.060
4.518
5.341
5.162
5.340
16.87
8.93%
5.62%
40
Revenue
₹23.05M
6.93%
1.00×
Cost of revenue
₹10.10M
6.71%
0.98×
Operating expenses
₹5.555M
6.88%
1.00×
Property and equipment
18.10%
Cash and investments
16.15%
Spread over hurdle
15.59%