34.59
Revenue₹M
22.23
24.15
25.67
27.74
30.15
32.40
35.78
38.06
41.94
44.68
36.54
8.18%
8.24%
35
28.17
Revenue growth%
12.98
12.02
11.84
14.78
12.59
12.63
13.30
11.68
9.14
8.38
22.80
11.68
12.31
50
25.77
Gross margin%
24.75
24.25
25.19
22.99
22.85
20.78
20.81
19.63
21.39
22.23
19.64
20.81
22.54
90
8.23
Operating margin%
13.42
11.00
11.18
10.29
12.24
10.53
9.44
9.69
12.14
9.37
25.57
9.69
10.76
87
10.37
Net margin%
28.18
29.87
27.11
25.99
26.36
29.25
29.66
31.58
30.65
28.14
14.82
29.66
28.71
27
24.81
P/E ratio (avg)x
33.96
35.17
35.91
39.09
36.14
35.43
33.76
34.18
37.75
38.10
19.48
35.43
35.67
24
19.68
EV/EBITx
17.23
18.89
20.62
20.97
20.92
20.11
22.06
23.98
22.08
21.44
8.622
22.06
20.95
16
24.16
FCF yield (avg)%
26.94
24.21
21.50
24.49
25.83
28.09
29.48
29.20
29.98
29.51
15.98
29.48
27.52
16
26.21
FCF margin%
26.36
24.78
26.89
25.25
25.78
26.63
24.79
26.42
28.72
30.64
29.89
26.63
26.39
70
1.398
FCF / Net incomex
1.202
1.326
1.320
1.238
1.179
1.330
1.334
1.534
1.589
1.627
1.051
1.534
1.328
51
6.92
ROIC%
13.25
14.31
11.61
10.99
9.82
7.57
7.42
7.04
4.37
6.91
9.74
7.04
8.70
51
17.67
Return on equity%
13.88
14.25
13.32
11.09
11.33
10.99
11.93
13.87
14.24
13.27
9.82
13.27
13.29
55
23.26
Return on assets%
16.48
15.02
15.60
13.95
14.22
12.43
10.31
13.15
13.84
15.87
25.84
13.15
14.08
66
4.51
EPS₹
2.73
3.06
3.31
3.84
4.53
5.07
5.25
5.15
5.96
6.83
4.96
8.59%
10.80%
—
8.59
EPS growth%
20.83
20.34
21.42
21.58
20.87
22.88
24.07
26.82
23.98
25.29
19.11
24.07
22.23
37
0.86
Bookvalue per sh₹
7.03
8.12
9.65
10.52
12.42
14.32
16.44
18.51
18.38
20.53
2.42
10.57%
11.31%
—
1.12
FCF per share₹
3.91
3.88
4.13
4.73
4.87
4.69
5.36
6.03
6.82
6.86
1.81
7.10%
7.22%
—
3.19
Dividend per sh₹
2.81
3.11
3.25
3.63
3.82
3.83
3.97
4.45
3.98
4.19
4.15
1.88%
3.11%
—
29.93
Div yield (avg)%
14.87
17.42
18.20
17.90
16.92
17.19
16.17
14.83
11.97
12.04
18.33
14.83
16.55
64
27.94
Payout ratio%
6.63
6.46
8.54
10.38
13.17
10.74
9.39
10.60
7.72
5.72
15.68
9.39
8.96
86
11.03
Shares (diluted)M
7.382
7.093
7.777
7.183
7.769
6.892
6.941
7.656
7.043
7.339
10.66
(1.13%)
(0.84%)
47
6.68
Buyback yield%
25.15
23.53
26.23
29.14
26.18
25.81
27.68
28.36
30.11
27.66
4.27
27.68
26.95
76
1.440
D/E ratiox
1.271
1.412
1.503
1.623
1.658
1.649
1.946
1.924
1.956
1.916
0.255
1.924
1.654
11
44.42
Enterprise value₹M
36.53
35.47
37.05
37.23
38.32
41.87
46.35
45.93
46.53
50.04
4.316
5.48%
4.02%
29
37.14
LT debt₹M
46.80
42.82
44.86
40.85
41.50
44.28
48.97
54.76
54.90
59.70
31.94
7.54%
2.44%
14
Revenue
₹44.68M
8.24%
1.00×
Cost of revenue
₹27.47M
8.45%
1.02×
Operating expenses
₹10.00M
7.99%
0.98×
Cash and investments
15.54%
Spread over hurdle
(3.51%)