3.086
Revenue₹M
2.312
2.353
2.449
2.531
2.596
2.627
2.667
2.667
2.708
2.724
3.187
0.97%
2.00%
56
19.12
Revenue growth%
14.90
12.89
13.43
15.97
14.16
15.95
17.91
20.90
21.62
22.03
5.18
20.90
15.96
13
29.88
Gross margin%
11.54
13.61
11.19
10.74
12.61
13.04
15.38
18.38
18.68
16.50
19.14
16.50
13.33
25
5.64
Operating margin%
19.61
19.16
21.77
18.85
19.94
22.45
22.87
25.30
26.32
25.46
8.04
25.30
22.11
80
18.95
Net margin%
27.25
28.40
28.50
28.02
28.94
31.68
34.23
36.73
36.81
38.74
9.52
36.73
30.31
46
14.64
P/E ratio (avg)x
15.19
15.87
15.09
15.33
13.93
13.59
14.10
15.43
15.38
15.86
28.08
15.38
15.26
52
34.67
EV/EBITx
10.66
9.649
9.347
8.745
9.353
8.999
9.697
10.56
9.800
9.979
16.53
9.800
9.673
47
12.68
FCF yield (avg)%
22.52
22.82
21.09
19.60
21.07
18.69
17.21
17.56
16.20
17.71
10.25
17.56
19.14
9
25.43
FCF margin%
23.72
23.35
22.68
24.49
22.34
21.74
24.65
24.82
24.00
22.21
4.12
24.00
23.53
29
1.463
FCF / Net incomex
0.647
0.719
0.653
0.721
0.660
0.705
0.737
0.783
0.865
0.892
1.732
0.783
0.720
95
21.85
ROIC%
16.74
18.74
19.84
21.74
23.78
21.19
21.01
18.51
17.01
19.20
14.02
19.20
19.52
5
7.07
Return on equity%
1.86
3.77
2.77
2.15
1.68
2.66
3.91
5.64
5.37
5.08
29.84
5.08
3.27
90
14.85
Return on assets%
30.66
30.77
28.64
29.69
32.64
30.11
31.07
28.18
29.22
27.94
16.34
29.22
29.90
55
0.77
EPS₹
0.32
0.36
0.35
0.36
0.34
0.39
0.44
0.45
0.45
0.41
0.80
3.52%
2.29%
—
11.05
EPS growth%
20.28
19.05
17.64
19.42
17.74
19.06
21.42
21.57
22.97
25.35
7.05
21.57
19.85
73
0.42
Bookvalue per sh₹
0.61
0.62
0.66
0.62
0.62
0.58
0.53
0.52
0.47
0.42
0.58
(7.37%)
(3.08%)
—
0.35
FCF per share₹
0.62
0.68
0.79
0.84
0.80
0.80
0.95
1.02
1.09
1.07
0.22
6.04%
6.26%
—
0.21
Dividend per sh₹
0.29
0.34
0.38
0.43
0.50
0.57
0.64
0.70
0.81
0.80
0.56
9.67%
12.42%
—
25.83
Div yield (avg)%
5.13
7.02
8.23
6.50
4.06
2.72
1.40
0.40
0.40
2.13
22.44
1.40
3.39
81
13.69
Payout ratio%
16.38
16.22
14.53
16.13
16.17
13.66
14.05
15.38
17.19
18.87
29.69
15.38
16.15
6
3.542
Shares (diluted)M
7.085
7.846
8.301
9.080
9.656
10.79
10.60
10.63
11.11
13.08
3.507
6.26%
7.57%
14
25.33
Buyback yield%
22.88
23.73
21.82
22.27
19.48
19.97
17.98
17.54
17.58
15.87
21.80
17.58
19.72
32
1.355
D/E ratiox
0.663
0.678
0.595
0.576
0.572
0.597
0.600
0.639
0.583
0.574
0.194
0.597
0.596
90
0.284
Enterprise value₹M
1.134
1.106
1.183
1.184
1.276
1.165
0.994
1.036
1.078
1.005
2.719
(4.66%)
(0.76%)
89
1.003
LT debt₹M
0.977
0.925
0.979
0.887
0.805
0.854
0.882
0.792
0.820
0.756
1.748
(1.25%)
(1.79%)
60
Revenue
₹2.724M
2.00%
1.00×
Cost of revenue
₹1.582M
2.00%
1.00×
Operating expenses
₹0.301M
1.92%
0.99×
Goodwill & intangibles
14.03%
Spread over hurdle
22.06%