86.92
Revenue₹M
113.3
115.3
116.2
118.5
121.0
124.6
123.9
128.6
129.1
130.2
93.81
1.47%
1.40%
90
19.14
Revenue growth%
16.12
18.47
18.29
17.87
19.75
17.26
17.43
16.08
16.87
14.33
24.29
16.87
17.34
25
7.30
Gross margin%
2.32
1.49
1.76
0.40
0.40
1.63
1.25
4.03
3.81
5.81
11.22
3.81
1.70
6
13.82
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.74
0.40
21.04
0.40
0.40
94
26.10
Net margin%
20.49
22.42
20.13
20.43
19.27
19.45
21.51
23.29
22.14
24.47
20.23
22.14
21.00
51
24.28
P/E ratio (avg)x
12.71
12.83
12.87
15.47
15.94
16.45
19.00
20.43
24.04
25.82
19.48
20.43
16.19
53
34.69
EV/EBITx
24.44
25.88
26.91
30.61
34.29
36.52
37.50
42.31
41.74
43.21
9.968
41.74
35.40
14
26.08
FCF yield (avg)%
8.73
8.77
6.28
7.75
10.13
8.33
7.01
9.82
11.65
13.44
7.85
9.82
8.75
6
10.99
FCF margin%
15.97
13.22
11.73
13.22
12.05
11.03
11.05
10.14
8.75
10.40
10.52
10.40
11.39
84
0.496
FCF / Net incomex
0.549
0.521
0.511
0.557
0.626
0.688
0.634
0.664
0.739
0.801
1.046
0.688
0.630
49
25.76
ROIC%
11.72
10.36
11.89
9.96
8.04
8.27
6.73
8.76
6.02
9.00
11.39
8.27
8.88
26
11.99
Return on equity%
27.37
27.66
28.07
29.90
32.84
31.77
30.60
28.63
31.11
28.75
12.94
30.60
29.32
43
11.18
Return on assets%
9.76
8.03
6.08
4.08
5.88
7.12
6.96
7.83
8.73
7.73
26.62
7.73
7.42
26
51.53
EPS₹
52.40
61.56
74.48
75.07
83.66
83.33
94.95
106.87
110.90
116.09
56.28
6.77%
10.16%
—
24.96
EPS growth%
21.93
21.72
23.84
23.63
22.30
22.46
22.84
24.05
26.51
27.27
27.65
24.05
23.23
64
77.13
Bookvalue per sh₹
22.93
23.72
23.29
21.82
20.86
22.67
24.85
26.29
23.89
23.79
91.58
2.67%
(0.38%)
—
81.77
FCF per share₹
42.93
47.52
43.62
49.70
46.80
46.41
42.09
47.27
52.32
53.88
49.71
2.86%
1.34%
—
53.73
Dividend per sh₹
76.69
87.13
85.86
88.59
101.25
113.45
133.64
135.37
150.74
147.50
18.17
7.81%
7.80%
—
23.97
Div yield (avg)%
28.36
29.18
27.01
24.10
25.54
22.62
22.08
23.22
23.77
20.90
2.28
22.62
23.94
75
22.10
Payout ratio%
7.23
6.79
6.56
4.20
4.68
4.13
6.97
4.19
7.00
8.04
12.53
6.97
6.68
50
0.899
Shares (diluted)M
0.981
1.153
1.292
1.400
1.477
1.489
1.710
1.756
1.710
1.650
0.908
2.24%
5.58%
54
26.08
Buyback yield%
9.99
7.35
6.49
3.53
1.86
1.22
0.54
0.40
0.83
0.40
15.99
0.54
1.54
14
0.975
D/E ratiox
0.481
0.486
0.471
0.490
0.500
0.475
0.496
0.553
0.596
0.675
0.471
0.553
0.493
75
119.1
Enterprise value₹M
152.0
163.2
180.8
179.6
172.4
187.3
206.7
207.8
213.1
236.2
11.62
6.50%
3.78%
18
89.54
LT debt₹M
101.2
98.90
106.5
120.6
138.5
155.8
159.5
147.3
142.3
143.9
63.55
0.78%
4.38%
29
Revenue
₹130.2M
1.40%
1.00×
Cost of revenue
₹58.10M
1.17%
0.98×
Operating expenses
₹29.78M
1.54%
1.01×
Cash and investments
18.07%