21.06
Revenue₹M
16.88
17.66
19.13
19.96
21.18
22.94
24.84
26.71
28.22
30.06
23.17
7.25%
6.40%
8
13.64
Revenue growth%
2.15
4.59
3.15
1.20
2.25
2.97
4.55
2.47
4.50
6.98
13.46
4.50
3.06
19
19.93
Gross margin%
4.21
4.28
6.27
5.85
6.95
6.36
7.01
9.66
10.62
12.97
9.00
9.66
6.65
94
3.67
Operating margin%
26.51
26.94
26.14
26.21
29.18
31.89
31.06
29.75
26.92
27.71
9.50
29.75
27.32
20
13.06
Net margin%
8.57
6.94
8.88
7.52
8.00
6.30
7.89
8.99
10.80
8.76
7.83
8.76
8.28
10
36.96
P/E ratio (avg)x
32.23
32.20
30.64
32.28
33.47
31.59
34.12
37.76
38.23
38.72
8.608
37.76
32.88
78
29.11
EV/EBITx
18.44
18.73
19.25
20.66
19.99
22.08
20.47
18.42
16.25
15.89
7.431
18.42
18.99
34
7.92
FCF yield (avg)%
22.14
22.90
22.19
23.69
22.53
24.63
22.70
25.29
25.29
28.26
18.84
25.29
23.29
29
26.09
FCF margin%
10.92
12.49
12.24
12.61
12.83
10.08
11.94
9.41
11.71
11.55
23.39
11.55
11.82
7
1.578
FCF / Net incomex
0.689
0.638
0.588
0.571
0.529
0.552
0.568
0.577
0.577
0.556
0.842
0.568
0.574
81
12.59
ROIC%
20.66
20.39
18.12
17.83
16.23
13.66
11.01
8.80
6.37
5.27
25.08
8.80
14.95
17
8.05
Return on equity%
20.71
21.78
23.58
26.41
26.33
28.12
30.40
31.51
29.10
30.66
26.18
30.40
27.27
56
8.54
Return on assets%
14.03
14.42
16.05
16.39
17.12
18.02
20.19
17.24
20.21
21.59
6.34
20.19
17.18
19
2.16
EPS₹
6.67
8.01
9.02
9.76
10.18
10.58
11.44
11.44
12.59
15.14
2.38
8.27%
8.72%
—
28.37
EPS growth%
25.51
25.64
24.59
26.10
25.12
26.81
25.30
22.32
22.28
23.60
8.10
23.60
25.21
91
5.80
Bookvalue per sh₹
2.87
3.09
3.23
3.33
3.88
3.82
3.76
3.67
3.69
3.88
3.86
—
4.54%
—
4.46
FCF per share₹
5.90
6.40
7.31
7.46
8.08
8.62
8.31
8.37
9.26
10.04
4.10
4.45%
6.78%
—
4.27
Dividend per sh₹
1.62
1.52
1.66
1.57
1.49
1.33
1.40
1.51
1.53
1.41
5.17
(1.17%)
(1.86%)
—
20.43
Div yield (avg)%
4.52
6.67
6.53
6.70
4.44
6.79
5.36
8.33
9.21
7.56
18.98
7.56
6.69
26
21.08
Payout ratio%
7.19
6.29
8.55
6.70
7.78
5.79
8.78
6.94
6.32
9.09
2.22
6.94
7.07
86
3.962
Shares (diluted)M
4.083
3.576
3.842
3.530
3.533
3.327
3.246
2.835
2.759
2.725
4.001
(5.06%)
(3.41%)
20
6.46
Buyback yield%
4.67
4.97
2.93
1.60
0.40
0.40
2.87
5.39
4.86
4.49
18.61
4.49
3.71
22
0.903
D/E ratiox
0.588
0.550
0.547
0.466
0.416
0.418
0.413
0.414
0.437
0.422
0.686
0.418
0.430
54
33.05
Enterprise value₹M
36.89
41.11
42.37
40.15
41.14
40.57
39.38
42.02
46.61
50.76
23.46
4.29%
3.83%
35
11.69
LT debt₹M
63.15
65.53
64.25
77.68
82.48
82.48
94.74
111.3
119.1
127.8
24.06
9.16%
9.24%
43
Revenue
₹30.06M
6.40%
1.00×
Cost of revenue
₹15.63M
6.12%
0.97×
Operating expenses
₹7.141M
6.91%
1.05×
Goodwill & intangibles
19.86%
Spread over hurdle
(2.68%)