32.87
Revenue₹M
45.60
47.44
49.26
51.70
54.63
57.35
61.43
63.73
68.53
72.62
34.48
5.86%
5.49%
29
19.23
Revenue growth%
21.18
22.09
19.47
19.21
19.44
21.68
23.09
20.76
21.33
19.13
21.32
21.33
20.97
59
9.69
Gross margin%
28.38
25.69
26.13
26.57
25.16
23.41
22.22
20.15
20.13
20.95
25.45
20.95
24.28
25
5.57
Operating margin%
1.43
2.19
4.41
2.54
0.40
0.40
2.75
4.40
1.71
0.40
4.76
1.71
1.95
75
15.05
Net margin%
15.13
14.34
13.47
11.21
8.27
6.10
8.80
10.44
11.58
12.62
28.86
10.44
11.39
35
17.07
P/E ratio (avg)x
11.84
11.48
13.01
14.55
15.94
15.86
15.13
15.76
18.02
17.13
14.97
15.86
15.44
82
6.969
EV/EBITx
5.828
5.982
6.138
6.213
6.404
7.165
8.209
7.992
8.343
8.873
14.65
8.209
6.784
61
8.47
FCF yield (avg)%
21.61
22.01
20.57
22.49
25.20
27.86
30.55
30.33
28.57
27.32
22.93
28.57
26.26
77
29.29
FCF margin%
21.73
22.44
24.83
26.79
27.95
29.94
27.50
25.35
26.62
29.19
29.38
27.50
26.71
10
1.765
FCF / Net incomex
0.643
0.678
0.721
0.726
0.747
0.727
0.733
0.785
0.877
0.990
1.628
0.785
0.730
11
19.79
ROIC%
22.54
20.26
19.60
22.36
20.67
18.45
16.45
16.32
17.29
16.75
18.32
16.75
19.02
54
17.33
Return on equity%
9.60
11.73
10.32
12.39
9.95
10.48
12.75
14.56
17.17
16.23
10.72
14.56
12.06
32
23.26
Return on assets%
8.10
11.00
8.65
6.28
8.98
8.23
9.37
9.78
8.49
10.91
24.86
9.37
8.81
39
92.73
EPS₹
65.52
66.22
68.20
72.30
65.91
62.29
60.76
61.20
64.31
73.26
103.84
2.14%
1.46%
—
5.64
EPS growth%
13.14
14.89
17.40
18.46
20.00
17.02
17.86
19.21
19.47
21.92
17.00
19.21
18.16
28
38.68
Bookvalue per sh₹
106.19
116.67
125.54
137.68
152.06
148.97
152.11
156.99
173.46
170.33
105.00
2.29%
5.91%
—
102.53
FCF per share₹
87.82
98.69
103.98
106.56
109.11
118.01
111.27
124.59
122.21
127.87
127.37
3.22%
4.73%
—
35.73
Dividend per sh₹
125.50
127.52
145.74
161.37
174.61
197.62
228.82
230.80
256.26
283.76
35.64
10.20%
9.62%
—
16.25
Div yield (avg)%
0.40
0.40
2.97
2.00
0.40
0.69
3.43
4.53
6.29
6.34
7.19
4.53
2.48
85
29.08
Payout ratio%
0.40
0.99
3.62
6.49
6.48
8.63
6.53
4.41
2.85
0.51
24.36
4.41
4.02
8
0.335
Shares (diluted)M
0.381
0.351
0.352
0.385
0.421
0.433
0.420
0.468
0.480
0.497
0.349
3.37%
2.51%
23
13.46
Buyback yield%
11.00
12.06
10.12
12.88
12.20
13.15
13.51
14.63
15.11
17.05
2.60
14.63
13.01
49
0.594
D/E ratiox
2.805
3.297
3.480
3.656
3.696
3.684
4.006
4.022
4.710
5.082
0.738
4.022
3.690
88
81.37
Enterprise value₹M
52.84
61.81
70.00
80.31
82.75
85.35
81.86
93.29
107.0
124.3
81.37
8.47%
9.94%
13
17.81
LT debt₹M
55.25
61.35
57.76
64.17
59.79
68.72
66.35
69.79
69.44
66.01
5.285
2.00%
1.34%
79
Revenue
₹72.62M
5.49%
1.00×
Cost of revenue
₹47.05M
5.33%
0.98×
Operating expenses
₹17.18M
5.84%
1.03×
Goodwill & intangibles
17.14%
Spread over hurdle
(6.90%)