29.44
Revenue₹M
37.24
37.88
39.07
40.00
40.45
42.09
42.97
44.82
46.19
46.28
30.19
2.73%
2.58%
91
25.73
Revenue growth%
9.79
12.71
10.94
13.70
14.37
13.92
12.82
12.10
13.37
12.50
3.53
12.82
12.76
10
17.66
Gross margin%
21.60
22.69
23.98
23.31
26.00
27.29
30.21
30.80
29.76
27.12
2.69
29.76
26.56
89
28.56
Operating margin%
13.50
11.11
11.99
9.22
7.18
6.59
6.88
9.15
9.56
7.50
8.28
7.50
9.18
27
24.01
Net margin%
25.37
23.98
22.78
19.89
21.00
19.31
19.88
16.97
16.00
14.28
29.58
16.97
19.89
32
32.90
P/E ratio (avg)x
29.74
26.97
29.94
28.19
30.35
34.67
37.15
42.22
45.50
46.36
17.81
42.22
32.51
31
23.83
EV/EBITx
36.77
41.93
46.11
43.23
41.76
39.16
39.48
37.23
36.39
38.27
26.72
38.27
39.32
72
3.62
FCF yield (avg)%
22.67
25.21
27.03
27.88
30.01
29.98
32.87
33.80
32.69
32.10
10.32
32.69
30.00
94
6.54
FCF margin%
5.85
6.34
8.51
9.05
10.61
10.82
8.52
11.30
14.13
15.81
20.53
11.30
9.83
86
1.289
FCF / Net incomex
1.033
1.031
1.012
1.081
1.238
1.168
1.206
1.333
1.291
1.469
0.428
1.291
1.187
88
3.15
ROIC%
25.41
26.69
24.11
25.62
24.36
22.90
23.54
22.48
24.61
25.36
20.90
23.54
24.48
16
4.31
Return on equity%
16.33
14.26
15.26
15.79
15.05
13.37
15.72
17.22
17.40
18.76
4.94
17.22
15.75
61
20.37
Return on assets%
2.76
2.14
3.09
0.84
1.90
4.59
5.09
6.40
7.40
5.81
22.30
5.81
3.84
52
0.47
EPS₹
0.70
0.71
0.72
0.74
0.85
0.93
0.90
0.90
1.03
1.23
0.50
7.59%
7.06%
—
4.13
EPS growth%
24.59
22.05
19.84
20.33
17.97
20.14
19.67
19.01
16.95
15.41
14.38
19.01
19.75
52
0.14
Bookvalue per sh₹
0.52
0.51
0.61
0.61
0.63
0.61
0.61
0.61
0.63
0.72
0.39
2.74%
3.91%
—
0.46
FCF per share₹
0.37
0.44
0.46
0.44
0.46
0.53
0.62
0.73
0.82
0.80
0.11
11.81%
9.14%
—
0.22
Dividend per sh₹
0.20
0.22
0.25
0.27
0.28
0.32
0.34
0.39
0.38
0.39
0.40
6.94%
7.04%
—
3.36
Div yield (avg)%
30.92
28.53
27.84
30.17
28.81
27.82
28.09
28.79
27.01
26.60
26.29
27.82
28.31
11
16.02
Payout ratio%
22.42
20.26
20.87
18.44
18.81
16.72
15.81
18.09
19.16
19.78
29.76
18.09
18.99
14
52.87
Shares (diluted)M
74.07
73.72
75.85
86.69
87.15
88.88
99.57
112.6
126.4
146.4
54.19
10.94%
7.19%
36
7.06
Buyback yield%
26.21
24.57
25.49
28.35
29.94
30.41
32.22
33.79
34.72
36.61
28.97
33.79
30.18
33
1.297
D/E ratiox
1.023
0.997
1.003
0.985
1.056
1.045
0.961
1.016
1.074
1.094
1.725
1.045
1.019
40
30.29
Enterprise value₹M
9.101
8.353
7.956
7.170
7.318
6.648
7.106
6.889
6.775
7.228
37.82
(0.25%)
(2.27%)
13
17.86
LT debt₹M
18.30
18.75
17.49
15.96
15.36
15.78
14.25
15.57
14.43
14.80
25.65
(0.74%)
(1.05%)
36
Revenue
₹46.28M
2.58%
1.00×
Cost of revenue
₹32.39M
2.58%
1.00×
Operating expenses
₹9.346M
3.23%
1.06×
Cash and investments
17.96%
Goodwill & intangibles
17.59%
Spread over hurdle
(9.13%)