2.708
Revenue₹M
21.13
20.96
21.34
21.64
21.21
21.22
21.09
20.62
20.44
2.817
3.017
(1.13%)
(0.22%)
30
25.43
Revenue growth%
16.13
14.66
15.15
16.90
18.65
17.05
14.72
11.86
11.39
16.85
12.53
14.72
14.94
44
17.70
Gross margin%
11.08
9.78
11.96
12.54
12.29
12.78
11.91
12.56
12.29
28.49
9.23
12.29
12.13
45
29.59
Operating margin%
5.60
5.10
3.78
6.23
6.03
7.37
4.62
4.84
6.09
14.54
22.84
6.03
5.35
93
10.57
Net margin%
15.27
15.39
16.77
17.38
16.53
17.58
20.39
21.65
19.73
8.56
22.33
19.73
17.08
8
37.79
P/E ratio (avg)x
34.81
29.30
29.29
28.87
27.62
24.54
22.19
23.03
21.25
21.55
37.81
23.03
28.24
28
12.49
EV/EBITx
10.79
10.70
9.488
10.60
9.869
8.997
9.574
8.650
9.642
13.48
6.855
9.574
9.756
94
2.09
FCF yield (avg)%
9.47
10.93
10.31
12.78
13.18
10.31
11.99
11.51
11.61
6.25
4.91
11.61
11.22
47
4.19
FCF margin%
26.93
27.82
26.12
23.86
22.43
21.42
23.34
24.35
25.57
10.08
17.12
23.34
24.85
93
0.287
FCF / Net incomex
0.378
0.407
0.394
0.447
0.492
0.444
0.410
0.383
0.399
1.508
1.612
0.410
0.404
42
3.56
ROIC%
23.36
20.67
19.95
22.17
23.60
20.78
18.65
19.58
18.73
12.22
16.08
19.58
20.73
56
4.66
Return on equity%
20.60
22.10
21.36
19.44
19.69
21.89
23.66
26.10
28.91
18.63
27.68
23.66
21.62
45
6.92
Return on assets%
21.32
19.32
19.40
17.65
16.12
17.15
19.52
19.25
17.30
7.78
20.01
17.30
18.91
67
2.39
EPS₹
1.40
1.31
1.29
1.42
1.54
1.35
1.38
1.23
1.15
2.48
2.62
(4.15%)
(1.87%)
—
18.57
EPS growth%
24.92
26.78
26.04
23.53
20.62
20.89
17.96
17.31
15.06
12.96
7.10
17.96
22.20
68
1.01
Bookvalue per sh₹
1.42
1.52
1.61
1.73
1.87
1.67
1.46
1.44
1.27
1.54
1.40
(6.09%)
(2.68%)
—
1.42
FCF per share₹
2.31
2.36
2.81
2.81
3.36
3.74
4.39
4.92
5.16
0.93
1.34
12.92%
10.20%
—
1.94
Dividend per sh₹
1.85
1.89
1.96
2.07
2.32
2.44
2.73
3.02
3.09
0.36
0.46
8.36%
5.82%
—
28.13
Div yield (avg)%
31.87
29.34
28.20
25.97
28.80
31.12
29.97
30.64
33.47
12.97
8.45
30.64
29.65
57
11.74
Payout ratio%
29.63
27.56
24.79
22.83
24.13
24.78
22.08
22.81
25.65
7.54
8.82
24.13
24.78
37
6.569
Shares (diluted)M
9.759
10.52
10.34
10.07
9.658
10.83
10.51
10.67
10.96
6.652
6.775
1.71%
2.70%
22
14.31
Buyback yield%
10.45
12.08
9.97
12.56
13.77
13.66
15.05
16.74
19.36
19.37
7.25
15.05
13.11
34
0.132
D/E ratiox
0.203
0.196
0.192
0.197
0.208
0.221
0.217
0.230
0.249
1.018
0.565
0.221
0.208
87
9.485
Enterprise value₹M
8.499
8.238
7.927
6.831
6.466
5.816
5.587
6.058
6.111
5.630
3.427
(2.20%)
(2.90%)
24
9.351
LT debt₹M
4.446
4.069
3.665
3.317
3.535
3.362
3.015
2.724
2.627
4.401
6.497
(4.55%)
(5.60%)
93
Revenue
₹20.44M
(0.22%)
1.00×
Cost of revenue
₹12.23M
(0.05%)
1.02×
Operating expenses
₹2.168M
(0.54%)
0.97×
Property and equipment
20.48%
Cash and investments
20.41%
Goodwill & intangibles
18.69%
Spread over hurdle
23.11%