20.67
Revenue₹M
15.03
15.42
16.41
17.25
18.04
19.16
19.96
20.65
21.27
22.76
23.03
4.76%
4.67%
81
3.86
Revenue growth%
21.31
18.39
20.62
20.71
21.91
20.22
17.91
18.07
17.97
20.01
3.37
18.07
20.12
47
11.28
Gross margin%
3.22
2.56
0.47
0.40
0.54
1.74
4.27
1.87
3.54
4.40
26.15
3.54
2.21
70
17.58
Operating margin%
10.29
13.18
14.28
12.20
13.85
14.33
16.47
18.95
21.36
20.88
17.72
18.95
14.31
7
8.12
Net margin%
6.46
8.07
5.56
5.97
6.66
4.59
2.05
2.96
4.71
4.49
19.41
4.49
5.13
64
22.41
P/E ratio (avg)x
35.32
35.97
38.69
37.25
37.03
39.89
42.10
43.20
44.78
42.40
14.54
42.40
39.29
23
6.973
EV/EBITx
27.74
26.45
27.13
29.63
31.04
30.94
30.74
31.72
32.29
34.66
13.42
31.72
30.84
74
14.45
FCF yield (avg)%
17.95
17.74
16.43
18.76
18.34
16.10
17.21
16.20
13.93
14.89
5.09
16.10
16.82
24
28.55
FCF margin%
28.28
25.78
24.78
27.05
25.38
23.04
24.07
23.11
21.05
19.60
24.62
23.04
24.42
59
1.325
FCF / Net incomex
0.168
0.159
0.156
0.175
0.178
0.176
0.162
0.150
0.144
0.154
1.031
0.154
0.161
18
4.15
ROIC%
5.58
3.99
4.31
1.52
0.57
0.40
0.40
0.40
2.35
3.22
24.55
0.40
1.94
74
6.89
Return on equity%
18.24
20.12
18.19
17.05
14.79
13.82
15.46
15.14
14.38
16.43
28.11
15.14
15.94
43
27.37
Return on assets%
22.01
20.41
20.10
21.20
18.83
17.23
15.04
15.37
14.65
14.61
20.65
15.04
18.03
90
68.09
EPS₹
77.56
73.99
70.84
75.94
69.56
71.00
73.66
75.50
73.23
68.68
75.22
(0.25%)
(0.76%)
—
14.19
EPS growth%
14.95
15.87
15.13
16.58
18.68
21.24
21.85
24.40
26.01
27.61
27.55
24.40
19.96
85
77.07
Bookvalue per sh₹
25.73
27.15
28.30
33.29
35.87
40.72
44.41
46.00
44.21
51.03
69.95
7.31%
8.84%
—
46.42
FCF per share₹
24.72
25.72
27.80
26.90
24.00
21.42
21.19
20.39
20.00
18.51
43.26
(5.06%)
(3.30%)
—
27.45
Dividend per sh₹
104.30
118.22
140.49
169.36
188.86
227.16
234.86
284.30
334.27
377.80
84.94
14.88%
13.54%
—
18.60
Div yield (avg)%
3.13
5.19
3.68
4.84
1.95
3.32
0.56
1.25
3.61
6.59
17.62
3.32
3.46
94
8.26
Payout ratio%
4.82
3.70
2.26
4.68
7.47
6.32
5.07
6.18
7.35
7.66
9.21
6.32
5.62
12
0.321
Shares (diluted)M
0.470
0.526
0.579
0.668
0.691
0.739
0.790
0.940
1.095
1.103
0.316
9.79%
9.90%
18
2.07
Buyback yield%
7.16
7.09
5.35
6.91
6.76
4.52
5.19
3.46
1.58
2.00
26.94
3.46
5.27
92
0.603
D/E ratiox
0.232
0.258
0.248
0.225
0.255
0.240
0.237
0.231
0.261
0.250
0.769
0.240
0.244
54
15.15
Enterprise value₹M
35.24
39.99
40.79
45.17
44.82
53.95
62.24
60.64
62.64
62.37
19.61
6.83%
7.59%
43
4.591
LT debt₹M
31.81
37.04
43.33
47.91
46.98
52.13
57.70
55.14
52.61
52.64
5.129
2.30%
5.37%
21
Revenue
₹22.76M
4.67%
1.00×
Cost of revenue
₹15.60M
4.52%
0.99×
Operating expenses
₹3.356M
5.34%
1.07×
Cash and investments
18.63%
Spread over hurdle
(0.70%)