9.183
Revenue₹M
8.478
8.569
8.954
9.069
9.237
9.327
9.316
9.443
9.755
9.926
9.490
1.45%
1.68%
84
13.89
Revenue growth%
3.69
5.00
6.28
4.19
5.08
2.44
1.60
2.48
4.17
3.98
29.87
2.48
4.07
12
25.40
Gross margin%
27.01
28.85
30.39
32.63
29.94
29.40
31.65
34.47
31.82
32.82
6.94
31.82
31.02
59
10.90
Operating margin%
4.21
4.63
6.61
5.65
3.27
1.16
4.07
2.86
0.40
1.60
22.93
1.60
3.67
12
6.54
Net margin%
6.00
4.45
3.44
2.92
5.10
2.76
0.53
1.81
0.40
0.40
17.43
0.53
2.84
77
26.35
P/E ratio (avg)x
46.84
53.91
57.47
65.39
64.31
73.47
85.96
89.41
88.72
97.26
37.84
88.72
69.43
92
18.89
EV/EBITx
14.23
12.83
11.47
11.76
10.80
10.34
10.27
10.05
11.18
10.56
33.66
10.34
10.99
49
21.47
FCF yield (avg)%
10.65
11.72
13.11
16.06
13.20
15.74
18.04
18.28
19.66
20.71
16.88
18.28
15.90
43
29.91
FCF margin%
24.42
21.92
20.03
20.29
19.96
20.00
20.78
23.53
22.26
23.30
25.68
22.26
21.35
84
0.562
FCF / Net incomex
1.756
1.678
1.770
1.902
2.055
2.252
2.454
2.400
2.698
2.523
0.801
2.454
2.154
69
11.22
ROIC%
26.26
27.96
26.52
25.98
24.92
23.85
26.06
23.20
21.91
19.58
6.41
23.20
25.45
23
19.11
Return on equity%
21.71
24.19
21.79
24.69
23.05
24.32
21.71
22.50
24.86
22.29
24.20
22.50
22.78
47
22.31
Return on assets%
18.36
17.21
20.16
22.15
24.06
21.95
19.84
22.83
20.95
20.20
17.08
20.95
20.57
46
0.65
EPS₹
1.11
1.15
1.18
1.41
1.62
1.77
1.87
1.83
1.93
2.04
0.66
4.75%
6.80%
—
26.12
EPS growth%
22.28
19.51
18.54
18.68
16.73
18.14
15.24
16.16
18.28
16.04
11.35
16.16
18.21
21
0.58
Bookvalue per sh₹
0.53
0.56
0.60
0.52
0.47
0.49
0.49
0.45
0.43
0.43
0.56
(1.69%)
(1.83%)
—
0.32
FCF per share₹
0.79
0.88
0.89
0.82
0.78
0.88
0.81
0.87
0.98
0.88
1.01
2.38%
1.29%
—
0.70
Dividend per sh₹
0.95
0.98
1.05
1.06
1.04
1.20
1.32
1.43
1.47
1.66
0.14
9.68%
7.52%
—
13.67
Div yield (avg)%
6.34
5.47
5.82
4.53
7.26
6.58
4.48
4.87
4.03
1.37
20.48
4.48
5.17
48
12.75
Payout ratio%
20.94
18.08
16.83
18.10
21.07
19.27
16.74
16.35
18.22
19.55
29.65
18.22
18.16
91
10.03
Shares (diluted)M
11.96
13.20
14.71
14.26
14.67
14.32
14.86
14.58
16.26
17.03
10.07
3.03%
3.46%
26
10.91
Buyback yield%
2.87
0.40
2.41
3.47
1.38
1.69
0.40
0.40
0.40
0.40
2.24
0.40
0.89
83
1.498
D/E ratiox
1.795
1.847
2.037
2.358
2.564
2.472
2.563
2.490
2.819
3.107
0.729
2.563
2.481
27
10.12
Enterprise value₹M
2.365
2.290
2.439
2.350
2.109
2.190
1.886
1.638
1.708
1.776
2.601
(3.38%)
(4.16%)
15
4.804
LT debt₹M
1.825
1.797
2.065
2.196
2.063
1.903
2.183
2.256
2.456
2.807
4.515
6.35%
4.04%
47
Revenue
₹9.926M
1.68%
1.00×
Cost of revenue
₹5.737M
1.80%
1.01×
Operating expenses
₹1.593M
1.32%
0.96×
Goodwill & intangibles
18.28%
Cash and investments
14.97%
Spread over hurdle
(1.04%)