1.064
Revenue₹M
13.12
14.16
15.20
16.35
17.78
18.63
19.66
21.37
23.17
24.54
1.128
6.65%
6.95%
82
4.58
Revenue growth%
12.21
13.16
16.00
16.33
15.36
16.58
15.19
15.58
17.16
14.52
12.52
15.58
15.47
9
17.10
Gross margin%
28.53
28.60
28.61
26.89
28.97
27.26
28.99
29.43
28.17
28.50
27.62
28.50
28.57
73
10.02
Operating margin%
5.49
8.23
7.69
7.51
7.04
7.30
8.43
8.33
8.08
7.15
13.70
8.08
7.60
46
4.02
Net margin%
21.59
22.17
24.01
25.54
24.17
25.73
26.27
25.20
22.59
22.42
18.38
25.20
24.09
80
9.787
P/E ratio (avg)x
7.650
8.043
8.197
7.084
7.490
7.585
6.919
7.139
7.221
7.209
11.76
7.209
7.355
14
10.82
EV/EBITx
39.81
38.41
44.71
48.06
50.42
48.22
56.77
59.00
63.18
70.37
29.66
59.00
49.32
61
13.24
FCF yield (avg)%
6.30
6.03
8.79
10.98
10.98
10.16
13.02
11.29
10.50
12.85
16.72
11.29
10.74
5
24.51
FCF margin%
20.17
22.71
25.54
25.28
27.45
30.19
29.57
30.68
29.18
28.10
8.76
29.57
27.77
38
0.403
FCF / Net incomex
1.007
0.920
0.936
1.006
1.035
0.991
0.942
0.906
0.846
0.772
0.466
0.906
0.939
77
3.48
ROIC%
26.79
29.06
28.44
25.48
24.56
27.38
27.79
25.35
24.13
24.79
10.05
25.35
26.14
61
10.18
Return on equity%
15.35
15.77
13.06
13.01
10.53
13.40
11.10
11.05
10.78
8.88
16.59
11.05
12.06
27
23.20
Return on assets%
24.88
25.66
25.44
27.15
29.95
31.88
29.74
28.34
29.27
27.38
16.93
29.27
27.86
80
4.38
EPS₹
2.20
2.04
1.95
1.89
2.20
2.40
2.71
2.74
2.65
2.55
4.57
3.01%
2.78%
—
2.32
EPS growth%
8.85
6.62
8.89
8.75
9.52
7.23
9.80
11.94
10.69
8.48
3.98
9.80
8.87
92
1.42
Bookvalue per sh₹
4.11
3.89
3.75
4.18
4.26
4.04
3.86
3.86
4.16
4.58
0.96
1.43%
1.21%
—
3.10
FCF per share₹
3.45
3.75
3.68
3.87
3.51
3.79
3.77
3.42
3.60
3.79
2.87
1.58%
1.42%
—
4.85
Dividend per sh₹
1.15
1.13
1.06
1.12
1.15
1.13
1.18
1.09
0.98
0.90
4.27
(4.72%)
(2.28%)
—
26.59
Div yield (avg)%
25.10
27.65
27.77
28.97
31.29
30.19
31.29
30.87
32.17
30.44
27.35
30.87
30.32
83
13.38
Payout ratio%
14.87
17.31
17.19
16.53
17.01
16.43
15.75
13.41
12.27
9.86
23.43
13.41
16.09
91
4.305
Shares (diluted)M
5.077
5.178
5.492
5.201
4.694
4.515
4.751
4.258
3.884
3.530
4.461
(5.54%)
(2.50%)
66
13.50
Buyback yield%
23.48
25.99
25.04
27.36
27.86
26.26
26.13
29.05
27.83
27.01
28.83
27.01
26.64
35
1.195
D/E ratiox
0.607
0.634
0.585
0.622
0.656
0.595
0.623
0.530
0.549
0.502
1.794
0.549
0.601
34
21.96
Enterprise value₹M
9.220
8.172
8.666
9.208
7.919
7.742
7.961
7.748
8.101
8.252
9.313
0.83%
(2.00%)
61
21.57
LT debt₹M
5.485
5.546
5.504
6.158
6.601
6.441
6.804
6.908
7.299
7.052
24.01
1.33%
3.66%
40
Revenue
₹24.54M
6.95%
1.00×
Cost of revenue
₹14.38M
7.08%
1.01×
Operating expenses
₹3.827M
6.45%
0.95×
Goodwill & intangibles
15.68%
Spread over hurdle
13.29%