31.85
Revenue₹M
34.41
35.52
35.74
36.91
36.54
37.61
38.55
39.40
39.49
39.65
33.37
1.65%
1.77%
70
3.16
Revenue growth%
26.94
26.77
24.56
22.44
23.60
21.82
19.48
18.04
15.24
15.12
13.55
18.04
22.13
33
4.12
Gross margin%
32.29
30.43
31.41
30.98
32.74
34.03
33.07
34.26
33.73
31.79
18.39
33.73
32.52
20
17.09
Operating margin%
19.32
16.50
16.65
14.43
15.61
13.76
15.58
18.19
19.83
21.93
10.71
18.19
16.57
94
24.30
Net margin%
27.76
25.50
27.89
26.48
26.61
26.29
25.53
25.11
24.47
24.50
28.74
25.11
25.91
34
17.78
P/E ratio (avg)x
13.25
13.37
11.94
12.61
13.57
15.12
15.54
17.30
16.15
17.44
25.28
16.15
14.35
88
32.42
EV/EBITx
14.96
15.70
13.74
12.34
12.06
10.80
9.595
9.747
10.61
9.361
33.54
9.747
11.43
12
2.91
FCF yield (avg)%
6.02
8.73
10.10
9.63
11.41
10.93
12.36
14.70
15.30
14.68
19.38
14.68
11.17
30
12.74
FCF margin%
15.20
17.82
19.40
18.08
19.82
20.11
19.75
18.98
18.75
19.20
22.15
19.20
19.09
26
0.297
FCF / Net incomex
1.151
1.262
1.171
1.034
0.941
0.874
0.929
0.918
0.999
0.992
1.611
0.929
0.996
73
10.60
ROIC%
12.09
14.77
16.16
16.11
19.10
21.75
20.82
18.68
17.14
16.18
12.80
18.68
16.66
75
27.06
Return on equity%
12.23
10.86
11.15
9.61
8.71
10.28
9.73
11.98
14.89
16.07
29.99
11.98
11.01
88
19.29
Return on assets%
13.51
14.12
16.98
17.26
14.80
15.45
16.23
14.85
12.38
15.03
10.99
15.03
14.94
11
7.26
EPS₹
7.47
6.50
6.97
7.46
6.53
6.74
6.29
5.32
4.97
5.05
7.52
(5.03%)
(5.12%)
—
2.40
EPS growth%
24.86
25.34
25.06
24.06
26.12
23.60
24.49
27.38
28.61
29.53
12.34
27.38
25.20
42
1.69
Bookvalue per sh₹
8.53
8.90
8.86
9.29
9.05
8.42
8.98
8.67
9.42
9.56
2.91
1.10%
1.82%
—
7.32
FCF per share₹
8.30
8.74
10.27
11.73
13.08
15.66
17.80
19.44
22.25
22.36
4.89
11.31%
10.92%
—
4.25
Dividend per sh₹
3.67
4.40
4.32
5.02
5.53
5.63
6.39
6.66
7.57
8.90
6.39
9.99%
9.91%
—
24.18
Div yield (avg)%
18.25
20.32
23.11
23.15
25.82
26.36
28.24
29.09
28.71
31.34
12.63
28.71
26.09
90
10.40
Payout ratio%
15.53
12.69
13.80
15.44
17.23
18.55
20.54
22.51
22.37
22.06
3.49
22.06
17.89
74
4.041
Shares (diluted)M
3.541
3.541
3.518
3.705
4.022
3.605
3.564
3.185
3.305
3.257
4.073
(4.13%)
(1.13%)
48
24.46
Buyback yield%
26.41
25.85
24.68
24.87
27.74
29.00
29.06
32.06
34.57
37.45
21.18
32.06
28.37
72
1.604
D/E ratiox
1.372
1.227
1.304
1.281
1.438
1.563
1.508
1.455
1.301
1.179
1.337
1.455
1.338
82
21.02
Enterprise value₹M
10.62
11.30
10.73
9.888
10.59
11.85
12.17
12.94
14.19
14.50
26.10
6.50%
3.05%
13
16.58
LT debt₹M
71.65
81.85
80.53
89.55
100.1
103.1
101.7
106.6
121.2
121.7
26.27
3.98%
6.77%
85
Revenue
₹39.65M
1.77%
1.00×
Cost of revenue
₹26.70M
1.95%
1.02×
Operating expenses
₹8.942M
1.51%
0.97×
Goodwill & intangibles
22.62%
Cash and investments
14.91%
Spread over hurdle
(5.06%)