2.436
Revenue₹M
16.54
17.19
17.52
18.00
19.12
20.30
21.61
22.35
23.08
24.29
2.713
4.90%
4.31%
53
17.62
Revenue growth%
26.21
26.80
28.70
25.93
26.86
27.47
26.26
29.07
27.89
30.12
18.05
27.89
27.16
29
19.75
Gross margin%
25.86
28.05
26.13
28.07
26.97
25.79
28.30
26.27
26.57
27.85
9.97
26.57
26.77
69
14.15
Operating margin%
3.07
0.40
3.29
5.84
8.04
10.86
12.30
11.09
12.86
13.87
27.70
12.30
9.45
20
27.12
Net margin%
32.20
34.17
32.68
29.92
27.27
25.20
26.60
23.74
24.17
22.24
28.77
24.17
26.94
48
27.43
P/E ratio (avg)x
9.477
9.987
10.54
10.47
11.95
11.52
13.16
14.47
16.80
17.55
33.84
14.47
11.73
59
30.35
EV/EBITx
36.57
40.89
42.93
47.42
55.64
53.80
59.60
67.81
73.22
73.24
21.22
67.81
54.72
66
9.19
FCF yield (avg)%
19.20
20.44
18.18
18.68
16.85
18.66
17.09
14.22
15.57
15.27
22.17
15.57
17.63
34
12.52
FCF margin%
25.32
25.29
27.13
29.30
27.28
29.89
32.03
32.22
31.99
30.69
9.21
31.99
29.59
10
0.272
FCF / Net incomex
0.551
0.612
0.608
0.678
0.694
0.751
0.817
0.818
0.911
0.990
0.471
0.818
0.723
21
28.30
ROIC%
14.54
12.98
13.59
13.30
13.60
14.07
14.58
14.57
17.51
18.25
15.49
14.58
14.30
40
27.36
Return on equity%
25.59
24.65
24.72
24.73
27.54
25.79
26.34
23.55
24.84
24.69
21.16
24.84
24.78
14
29.05
Return on assets%
21.29
20.58
21.45
19.73
20.22
21.32
22.22
23.42
21.01
18.54
14.42
21.32
21.15
71
0.30
EPS₹
0.46
0.48
0.58
0.66
0.69
0.81
0.96
0.99
1.16
1.36
0.30
14.73%
12.83%
—
12.95
EPS growth%
11.49
10.65
12.00
10.22
11.31
10.47
12.07
10.67
9.14
11.82
13.65
10.67
10.99
9
0.57
Bookvalue per sh₹
0.82
0.89
0.84
0.82
0.76
0.80
0.83
0.83
0.90
0.89
0.15
3.34%
1.14%
—
0.75
FCF per share₹
0.90
0.83
0.93
0.89
0.89
0.97
0.97
0.99
1.10
1.26
0.56
7.14%
4.55%
—
0.82
Dividend per sh₹
0.86
0.86
0.93
1.07
1.22
1.35
1.48
1.58
1.88
2.22
0.47
12.79%
10.24%
—
25.96
Div yield (avg)%
16.65
18.69
20.13
18.87
17.05
18.78
18.10
15.98
18.20
20.33
21.28
18.20
18.44
5
12.16
Payout ratio%
3.82
5.90
5.81
6.21
7.21
8.70
11.15
8.21
10.23
9.31
18.63
9.31
7.71
51
14.98
Shares (diluted)M
17.89
16.40
14.73
15.40
14.69
16.23
16.45
16.18
16.42
15.67
15.34
1.29%
(1.41%)
32
5.09
Buyback yield%
16.39
16.74
19.29
16.61
15.85
15.10
13.89
11.54
11.58
12.06
2.71
12.06
15.47
74
0.587
D/E ratiox
0.258
0.273
0.299
0.279
0.255
0.242
0.259
0.257
0.234
0.230
1.004
0.242
0.258
37
15.20
Enterprise value₹M
28.55
27.12
24.50
25.36
23.19
24.61
23.62
26.59
26.71
26.81
11.38
2.94%
(0.55%)
79
14.48
LT debt₹M
10.81
10.74
10.72
10.59
10.41
11.43
10.96
10.51
10.86
10.31
8.079
(0.19%)
0.66%
54
Revenue
₹24.29M
4.31%
1.00×
Cost of revenue
₹14.54M
4.23%
0.99×
Operating expenses
₹4.291M
4.24%
0.99×
Property and equipment
16.45%
Spread over hurdle
(5.25%)