36.32
Revenue₹M
35.99
37.54
39.56
42.21
44.01
45.31
46.93
49.08
50.92
53.72
40.17
4.07%
4.71%
77
15.02
Revenue growth%
21.67
22.29
20.54
22.77
23.17
20.84
19.00
17.39
16.89
14.86
24.90
17.39
20.69
33
13.36
Gross margin%
21.62
19.60
20.75
21.70
21.53
22.75
23.98
21.02
18.41
15.83
11.72
21.02
21.28
83
3.45
Operating margin%
24.47
23.16
23.97
25.62
26.78
26.08
25.90
26.59
24.33
21.74
14.10
25.90
25.04
52
3.95
Net margin%
26.52
25.37
23.98
21.52
21.25
18.31
20.81
22.51
24.42
22.51
5.01
22.51
22.51
24
30.91
P/E ratio (avg)x
14.70
13.25
12.92
11.10
9.861
9.569
9.435
9.150
9.237
8.559
21.28
9.237
9.715
46
16.57
EV/EBITx
5.331
5.719
5.153
5.198
5.299
5.394
4.937
5.010
4.979
5.308
17.52
5.010
5.249
81
18.31
FCF yield (avg)%
22.53
24.81
26.04
26.95
28.76
29.40
27.45
30.26
30.15
32.18
14.06
30.15
28.10
47
18.01
FCF margin%
21.29
20.02
20.18
19.12
18.05
15.23
14.78
13.16
10.74
12.66
19.95
13.16
16.64
35
1.020
FCF / Net incomex
1.970
2.033
2.069
2.140
2.143
2.563
2.701
3.119
3.170
3.537
0.716
3.119
2.353
87
16.63
ROIC%
15.91
14.67
15.77
15.11
15.67
16.51
13.51
11.24
9.98
10.20
22.90
11.24
14.89
65
13.59
Return on equity%
20.08
19.79
20.75
21.72
20.27
22.02
21.79
23.62
23.28
25.55
23.85
23.28
21.76
36
22.18
Return on assets%
15.11
15.19
16.99
19.70
22.09
22.61
21.41
18.58
21.42
21.54
25.38
21.42
20.56
40
5.13
EPS₹
6.05
5.84
6.45
7.49
7.86
7.52
8.43
9.83
9.38
9.17
5.33
3.13%
5.62%
—
29.64
EPS growth%
7.60
9.45
10.67
12.98
15.53
13.82
15.35
14.65
16.06
15.69
28.19
15.35
14.23
91
5.77
Bookvalue per sh₹
6.13
6.64
5.96
5.19
5.12
5.10
5.13
5.16
4.96
5.01
1.52
(0.46%)
(1.19%)
—
4.14
FCF per share₹
3.17
3.46
3.64
4.39
4.39
4.85
4.78
5.32
5.78
6.14
5.71
6.96%
8.58%
—
4.87
Dividend per sh₹
2.18
1.86
1.71
1.83
1.74
1.77
1.70
1.71
1.55
1.65
6.06
(1.03%)
(3.83%)
—
20.64
Div yield (avg)%
23.99
24.06
26.70
25.14
24.65
22.93
24.90
27.19
26.32
25.19
17.51
25.19
25.02
47
25.02
Payout ratio%
26.69
29.54
29.04
27.28
29.89
32.45
33.98
35.25
36.99
39.70
25.31
35.25
31.17
18
3.561
Shares (diluted)M
2.739
2.553
2.534
2.551
2.785
2.974
3.028
2.971
2.565
2.252
3.600
(4.16%)
(3.00%)
21
8.85
Buyback yield%
9.57
6.72
5.60
4.19
4.66
4.86
7.68
8.45
10.39
11.17
24.10
8.45
7.20
54
1.706
D/E ratiox
0.597
0.601
0.643
0.626
0.610
0.548
0.486
0.502
0.544
0.464
0.767
0.502
0.572
12
10.06
Enterprise value₹M
53.46
54.35
54.95
63.76
61.30
60.89
68.00
73.89
83.47
80.51
20.20
5.60%
5.64%
24
40.80
LT debt₹M
30.72
32.22
33.58
35.90
36.70
38.07
39.40
41.14
45.57
44.18
32.26
3.78%
4.83%
42
Revenue
₹53.72M
4.71%
1.00×
Cost of revenue
₹37.60M
4.91%
1.02×
Operating expenses
₹7.682M
4.27%
0.96×
Spread over hurdle
(2.30%)