90.39
Revenue₹M
79.04
80.40
80.81
82.22
83.81
84.49
86.70
90.18
92.20
92.70
96.14
2.04%
2.04%
50
7.43
Revenue growth%
11.78
11.21
8.73
5.98
6.90
8.67
10.75
12.34
13.39
12.25
7.47
12.25
10.98
29
10.86
Gross margin%
32.90
31.09
28.67
31.62
31.51
32.06
32.96
30.86
30.77
30.71
3.60
30.86
31.30
56
5.51
Operating margin%
30.46
28.49
29.65
30.29
27.59
24.82
23.49
22.46
22.20
21.27
20.76
22.46
26.21
8
13.84
Net margin%
14.97
14.87
17.36
18.80
21.43
20.84
18.28
17.70
17.60
18.13
18.05
18.13
17.91
55
34.82
P/E ratio (avg)x
9.889
10.54
10.43
10.52
10.40
10.47
10.97
11.05
11.17
11.52
36.75
11.05
10.53
82
11.00
EV/EBITx
32.61
33.50
35.11
35.61
40.06
42.93
40.41
40.43
44.84
51.60
7.550
42.93
40.24
50
24.90
FCF yield (avg)%
31.63
31.63
29.38
30.25
31.83
34.54
34.95
34.25
33.07
30.76
9.39
34.25
31.73
18
3.32
FCF margin%
36.47
38.83
36.36
34.91
35.99
36.61
36.57
36.85
38.52
37.72
13.57
36.85
36.59
37
0.439
FCF / Net incomex
0.212
0.220
0.235
0.251
0.239
0.231
0.222
0.250
0.252
0.232
0.679
0.232
0.234
8
4.12
ROIC%
12.42
14.26
12.61
11.67
14.24
16.60
16.32
19.19
19.47
19.80
12.28
19.19
15.29
58
12.24
Return on equity%
27.60
26.66
29.57
28.88
30.18
28.51
29.74
29.21
31.79
34.31
23.94
29.74
29.39
19
26.27
Return on assets%
20.60
22.86
21.79
20.76
21.46
23.47
26.23
28.47
30.21
32.29
3.47
28.47
23.17
26
2.41
EPS₹
6.15
6.05
5.98
6.10
6.89
6.46
6.01
6.01
6.83
7.77
2.62
2.45%
2.41%
—
13.44
EPS growth%
28.92
29.38
31.93
30.02
30.82
29.74
28.66
30.55
30.06
32.48
5.44
30.06
30.04
18
2.12
Bookvalue per sh₹
4.28
4.26
4.53
4.76
5.15
4.69
4.80
4.13
3.77
3.65
5.89
(6.65%)
(2.86%)
—
4.22
FCF per share₹
11.36
13.41
15.08
15.42
16.86
16.71
17.40
17.04
17.14
17.93
6.66
1.24%
5.08%
—
3.70
Dividend per sh₹
1.42
1.61
1.90
2.08
2.44
2.86
3.25
3.70
4.17
4.26
6.05
11.76%
12.19%
—
21.44
Div yield (avg)%
28.29
28.69
28.13
31.11
32.83
32.38
32.33
29.81
26.87
28.87
16.29
29.81
29.34
70
26.62
Payout ratio%
0.40
0.40
2.87
2.66
2.35
4.50
4.39
1.41
3.47
2.05
27.50
3.47
2.50
76
10.60
Shares (diluted)M
9.085
9.208
9.218
8.248
8.689
8.213
8.182
7.755
8.114
8.656
10.52
(0.08%)
(1.26%)
87
12.35
Buyback yield%
27.83
26.86
26.14
24.50
25.09
23.96
25.24
22.45
23.01
24.89
6.41
23.96
24.99
5
1.398
D/E ratiox
0.875
1.037
1.003
1.155
1.313
1.523
1.523
1.798
1.807
1.731
1.599
1.731
1.418
59
9.415
Enterprise value₹M
178.5
177.2
176.3
177.7
196.5
231.5
230.0
228.2
262.1
298.4
63.64
8.71%
7.17%
58
76.97
LT debt₹M
36.37
40.40
39.20
44.54
52.18
51.22
51.62
56.28
53.94
56.80
40.35
1.71%
5.58%
95
Revenue
₹92.70M
2.04%
1.00×
Cost of revenue
₹51.21M
1.97%
0.99×
Operating expenses
₹15.68M
2.36%
1.03×
Cash and investments
16.31%
Spread over hurdle
47.42%