25.07
Revenue₹M
19.94
21.88
23.75
25.00
26.57
28.14
30.02
32.18
34.00
36.07
27.74
6.31%
6.71%
95
10.49
Revenue growth%
15.23
17.24
19.30
17.58
17.99
20.87
18.93
18.52
19.24
21.53
5.69
19.24
18.73
25
7.31
Gross margin%
23.98
23.19
25.54
22.93
24.90
22.30
24.75
24.78
27.06
29.84
20.74
24.78
24.76
22
22.00
Operating margin%
24.89
26.10
25.50
23.95
23.36
21.24
22.03
21.95
21.86
23.09
17.93
21.95
23.23
52
6.13
Net margin%
8.08
5.58
3.53
1.58
0.40
1.95
0.40
0.40
2.69
5.51
16.54
1.95
2.32
8
34.75
P/E ratio (avg)x
55.99
63.65
75.89
77.39
78.11
90.55
103.2
119.4
140.2
166.6
32.14
119.4
84.33
64
15.00
EV/EBITx
12.92
14.29
14.51
16.30
18.16
17.89
18.75
18.09
18.53
18.86
25.79
18.53
17.99
54
18.20
FCF yield (avg)%
3.39
0.57
0.51
2.57
1.90
1.01
0.40
1.58
0.40
0.40
17.43
0.40
0.79
40
27.47
FCF margin%
10.29
11.76
13.98
14.82
12.31
12.34
13.54
15.77
15.53
13.60
5.68
13.60
13.57
94
0.991
FCF / Net incomex
1.687
1.787
2.064
2.069
2.074
2.068
1.995
2.059
2.194
2.168
1.538
2.068
2.066
89
8.78
ROIC%
23.99
21.14
23.53
21.29
22.33
21.90
21.09
18.61
16.70
16.85
29.21
18.61
21.22
26
9.05
Return on equity%
24.06
26.05
24.35
24.27
23.15
26.08
26.27
24.11
23.01
20.70
16.58
24.11
24.19
71
15.63
Return on assets%
28.95
31.84
32.59
35.23
37.34
39.39
40.57
37.92
38.81
40.36
14.00
39.39
37.63
85
1.00
EPS₹
3.43
3.54
3.52
3.68
3.20
3.30
3.38
3.06
2.88
2.76
1.08
(2.94%)
(2.70%)
—
2.43
EPS growth%
33.58
35.02
37.93
37.66
39.30
40.42
41.42
41.60
39.57
41.86
23.67
41.42
39.44
79
4.16
Bookvalue per sh₹
5.94
6.15
6.30
6.70
7.71
7.92
8.28
9.59
10.30
10.72
5.11
6.82%
6.50%
—
2.27
FCF per share₹
4.02
3.62
3.58
3.66
3.77
3.61
4.02
3.75
3.56
3.70
5.88
(0.38%)
(0.44%)
—
5.80
Dividend per sh₹
6.16
6.10
6.81
6.70
6.83
7.82
7.22
8.13
8.41
9.32
4.92
6.41%
4.54%
—
12.31
Div yield (avg)%
13.60
16.47
19.37
18.47
21.29
19.93
19.50
17.44
16.09
13.93
2.66
17.44
17.95
28
17.91
Payout ratio%
14.45
12.76
13.97
11.17
12.50
13.82
12.62
15.07
15.67
18.37
8.42
15.07
13.89
71
2.910
Shares (diluted)M
3.653
3.446
3.158
3.358
3.151
3.154
3.484
3.266
2.944
3.063
2.812
(0.56%)
(0.69%)
13
17.16
Buyback yield%
0.40
1.40
0.40
0.86
2.75
1.98
1.93
3.53
3.38
6.33
25.30
3.38
1.96
57
0.745
D/E ratiox
0.148
0.136
0.137
0.124
0.122
0.119
0.124
0.128
0.125
0.114
0.726
0.124
0.125
79
15.09
Enterprise value₹M
24.67
28.48
31.99
31.36
35.87
33.18
35.68
39.40
45.16
47.20
6.988
5.64%
6.48%
10
26.67
LT debt₹M
7.216
6.809
6.413
6.757
5.984
5.625
5.968
5.991
6.357
5.489
7.471
(1.71%)
(3.10%)
48
Revenue
₹36.07M
6.71%
1.00×
Cost of revenue
₹25.25M
6.71%
1.00×
Operating expenses
₹7.582M
6.54%
0.98×
Cash and investments
17.28%
Spread over hurdle
(12.52%)