7.381
Revenue₹M
47.12
48.26
49.38
50.76
53.71
55.86
58.27
61.84
62.87
64.67
7.858
3.78%
3.80%
45
29.49
Revenue growth%
26.90
28.21
26.24
28.93
26.21
27.10
29.78
31.40
32.28
35.02
2.61
31.40
28.57
92
21.73
Gross margin%
17.42
17.32
17.45
17.26
14.32
14.60
13.73
16.43
19.41
19.26
29.12
16.43
17.29
7
25.61
Operating margin%
9.55
9.84
7.74
5.99
4.12
5.95
3.74
4.44
5.46
2.73
2.18
4.44
5.71
12
10.75
Net margin%
8.58
11.25
12.53
14.25
15.30
17.97
15.31
17.77
16.67
17.03
26.75
17.03
15.30
53
29.66
P/E ratio (avg)x
13.69
15.24
15.07
17.07
16.24
16.34
16.74
17.06
15.33
16.37
15.95
16.37
16.29
73
24.87
EV/EBITx
9.900
11.13
10.67
10.93
11.07
9.989
9.690
9.983
9.130
8.624
23.89
9.690
9.986
73
24.63
FCF yield (avg)%
12.07
13.58
16.43
19.20
19.29
21.98
19.15
18.54
21.18
19.36
21.43
19.36
19.17
10
15.26
FCF margin%
9.31
7.58
10.11
10.54
12.79
13.09
12.66
12.77
11.51
11.28
29.88
12.66
11.40
62
0.525
FCF / Net incomex
1.240
1.294
1.293
1.215
1.288
1.448
1.651
1.828
1.695
1.819
1.314
1.695
1.371
78
23.58
ROIC%
0.40
2.04
3.94
4.44
4.88
6.50
8.42
7.02
7.73
6.12
23.81
7.02
5.50
60
6.95
Return on equity%
29.74
29.02
29.50
29.94
29.99
32.57
32.11
31.86
34.21
31.58
26.68
32.11
30.78
35
23.83
Return on assets%
25.22
24.08
21.82
23.39
22.62
19.99
18.43
20.70
18.30
21.24
2.16
19.99
21.53
76
0.19
EPS₹
0.36
0.39
0.40
0.42
0.45
0.50
0.53
0.52
0.53
0.53
0.20
3.12%
3.97%
—
13.24
EPS growth%
25.38
24.22
25.28
26.81
26.33
24.11
23.21
24.72
22.53
24.70
17.71
24.11
24.71
6
0.71
Bookvalue per sh₹
0.91
0.89
1.02
1.20
1.20
1.24
1.25
1.45
1.61
1.82
0.63
8.63%
8.65%
—
0.18
FCF per share₹
0.47
0.51
0.50
0.50
0.58
0.64
0.67
0.67
0.65
0.71
0.44
4.09%
5.41%
—
0.49
Dividend per sh₹
0.31
0.34
0.37
0.38
0.40
0.43
0.43
0.45
0.44
0.49
0.36
3.93%
4.08%
—
15.67
Div yield (avg)%
5.10
3.15
1.91
1.10
0.40
3.12
0.51
1.34
0.40
1.13
13.54
1.13
1.23
14
15.61
Payout ratio%
25.89
24.77
24.65
24.92
23.19
20.63
22.37
21.89
23.55
20.75
11.44
21.89
23.37
58
40.60
Shares (diluted)M
45.77
47.07
51.65
49.04
53.59
58.06
67.63
79.29
75.28
81.77
41.11
8.82%
6.48%
69
18.09
Buyback yield%
28.45
27.76
27.20
25.72
25.19
23.24
25.12
26.03
26.73
23.78
6.38
25.12
25.88
86
0.671
D/E ratiox
1.984
2.228
2.451
2.715
2.953
3.133
3.395
3.659
3.711
3.691
0.972
3.659
3.043
59
28.81
Enterprise value₹M
40.90
36.24
39.67
40.84
39.39
37.65
36.20
37.20
38.11
41.77
2.445
1.18%
0.56%
18
9.432
LT debt₹M
65.28
71.99
71.85
77.67
79.92
86.78
83.10
91.29
98.90
107.0
3.468
6.02%
6.05%
64
Revenue
₹64.67M
3.80%
1.00×
Cost of revenue
₹41.19M
3.80%
1.00×
Operating expenses
₹9.000M
3.79%
1.00×
Cash and investments
16.38%
Spread over hurdle
34.61%