22.32
Revenue₹M
57.19
59.28
62.06
64.60
66.11
66.44
67.89
69.08
71.32
74.38
23.63
2.38%
2.81%
63
12.72
Revenue growth%
8.04
8.77
8.48
10.98
13.07
10.18
10.16
13.06
10.55
11.23
22.88
10.55
10.36
88
24.59
Gross margin%
15.08
16.29
15.84
13.29
11.15
11.11
12.61
14.35
11.57
13.23
25.45
12.61
13.26
75
18.72
Operating margin%
32.80
34.20
34.90
32.72
35.06
33.15
31.08
33.34
36.33
34.27
20.28
33.34
33.77
17
28.40
Net margin%
3.07
5.84
4.81
4.00
2.71
0.86
0.54
0.40
0.40
1.45
24.88
0.54
2.08
45
19.46
P/E ratio (avg)x
26.93
28.78
27.45
25.57
26.21
28.28
26.73
25.12
27.51
27.17
22.73
27.17
27.05
36
9.357
EV/EBITx
16.05
17.65
18.57
22.45
26.16
29.46
34.34
40.62
39.99
43.24
9.120
39.99
27.81
94
19.80
FCF yield (avg)%
23.00
25.77
26.30
27.34
25.52
24.02
26.35
27.14
29.29
28.26
11.06
27.14
26.33
31
2.66
FCF margin%
31.96
34.10
36.81
34.44
34.04
31.59
34.33
34.92
32.87
33.03
25.17
33.03
34.07
39
0.508
FCF / Net incomex
1.526
1.591
1.691
1.622
1.562
1.606
1.711
1.947
1.944
2.079
1.021
1.944
1.656
12
9.67
ROIC%
19.49
21.39
20.11
19.78
18.02
19.83
20.69
23.56
23.01
21.59
5.16
21.59
20.40
13
17.55
Return on equity%
17.02
17.74
14.86
17.66
15.16
12.46
15.35
12.74
10.42
12.98
5.96
12.74
15.01
14
27.26
Return on assets%
1.49
1.28
1.37
0.40
2.59
3.01
2.26
0.40
0.40
2.48
22.48
2.26
1.43
7
16.64
EPS₹
12.24
11.65
11.85
11.89
10.80
11.53
10.98
11.26
11.56
11.69
18.45
1.59%
0.06%
—
24.89
EPS growth%
22.56
21.80
19.91
20.38
22.12
23.35
25.60
22.89
20.56
23.14
2.30
23.14
22.34
25
17.00
Bookvalue per sh₹
18.23
17.99
19.93
19.62
19.17
18.61
19.78
20.04
22.61
26.49
18.93
6.68%
5.49%
—
6.04
FCF per share₹
10.61
10.61
9.87
10.30
10.10
10.14
8.76
8.78
8.14
8.53
22.95
(3.33%)
(3.54%)
—
7.22
Dividend per sh₹
10.39
9.95
10.18
10.39
11.36
11.30
11.60
11.15
10.50
10.34
20.83
(1.87%)
0.45%
—
28.75
Div yield (avg)%
12.60
14.04
14.98
15.49
16.60
17.51
18.15
18.63
18.65
16.55
5.64
18.15
16.57
27
7.61
Payout ratio%
22.49
23.72
20.95
23.60
24.50
23.44
23.10
20.81
21.46
18.47
2.95
21.46
22.80
10
2.717
Shares (diluted)M
2.971
3.321
3.262
3.177
3.459
3.081
3.092
3.299
3.145
3.387
2.700
(0.42%)
1.38%
65
9.65
Buyback yield%
18.24
19.15
21.82
20.86
18.69
18.63
17.17
17.52
16.48
14.32
23.61
17.17
18.43
30
0.122
D/E ratiox
0.937
0.962
0.868
0.816
0.743
0.804
0.782
0.845
0.794
0.812
0.319
0.804
0.814
22
31.21
Enterprise value₹M
8.564
9.586
10.76
11.60
10.70
11.31
11.20
12.17
11.99
10.91
35.17
0.39%
1.67%
23
59.76
LT debt₹M
54.92
58.92
55.83
53.00
48.07
52.75
52.37
47.82
48.88
50.79
24.12
1.10%
(0.60%)
17
Revenue
₹74.38M
2.81%
1.00×
Cost of revenue
₹32.93M
2.34%
0.95×
Operating expenses
₹17.05M
2.94%
1.01×
Cash and investments
15.60%