42.05
Revenue₹M
42.74
45.28
48.39
50.65
53.16
55.15
57.26
60.82
63.66
67.10
47.01
4.77%
5.21%
27
26.50
Revenue growth%
1.73
0.70
2.95
5.60
3.29
0.80
0.40
0.40
0.40
1.84
21.35
0.40
1.26
25
4.12
Gross margin%
24.04
24.51
26.54
25.74
24.29
24.07
22.54
19.84
17.20
16.52
15.00
19.84
24.05
80
4.75
Operating margin%
12.64
14.93
16.70
13.85
11.51
13.02
13.96
15.98
14.64
16.23
4.64
14.64
14.30
65
22.72
Net margin%
26.71
28.92
26.56
27.57
26.27
26.84
24.79
23.95
24.61
25.95
21.77
24.79
26.41
8
13.65
P/E ratio (avg)x
40.58
42.83
47.07
49.86
45.89
44.69
44.00
41.23
45.22
41.76
15.75
44.00
44.35
12
28.13
EV/EBITx
49.49
50.91
59.29
58.78
66.83
76.83
80.12
80.90
81.07
76.56
24.26
80.12
71.69
86
9.03
FCF yield (avg)%
29.10
29.36
27.17
28.55
30.88
30.06
28.17
29.23
28.11
28.44
21.34
28.44
28.83
42
27.19
FCF margin%
13.55
11.77
10.64
11.62
14.51
16.14
17.05
19.20
17.24
15.37
23.40
17.05
14.94
39
0.745
FCF / Net incomex
1.231
1.227
1.405
1.476
1.784
2.019
2.382
2.456
2.487
2.988
0.441
2.456
1.901
16
9.62
ROIC%
27.86
26.34
23.98
23.31
21.39
19.61
20.86
23.39
23.14
20.72
5.94
20.86
23.23
53
20.89
Return on equity%
20.42
19.50
16.83
19.32
18.04
17.02
17.70
17.97
18.37
19.31
11.34
17.97
18.20
45
8.59
Return on assets%
16.58
19.21
19.79
18.87
20.08
21.37
23.86
25.69
27.78
28.17
13.76
25.69
20.72
21
9.13
EPS₹
1.43
1.36
1.37
1.49
1.39
1.42
1.47
1.33
1.48
1.45
9.62
0.87%
1.17%
—
25.85
EPS growth%
34.57
35.86
35.75
38.07
39.49
40.75
40.47
40.31
38.84
37.58
13.71
40.31
38.45
77
7.10
Bookvalue per sh₹
4.53
4.72
5.35
6.09
6.13
6.57
7.51
7.98
9.14
9.44
2.59
9.01%
7.37%
—
1.88
FCF per share₹
2.00
2.25
2.20
2.56
2.51
2.47
2.71
2.86
2.97
3.29
4.75
5.54%
5.38%
—
2.82
Dividend per sh₹
3.24
3.93
4.04
4.54
4.42
5.10
5.92
5.92
6.44
6.49
5.07
8.00%
7.25%
—
2.15
Div yield (avg)%
29.92
27.24
24.47
21.92
22.98
22.69
22.15
24.98
25.31
25.83
14.86
24.98
24.72
9
26.81
Payout ratio%
16.15
15.93
17.41
18.80
17.57
15.70
14.31
16.42
18.08
20.06
27.79
16.42
16.92
41
5.968
Shares (diluted)M
5.779
5.754
6.057
5.953
5.805
5.206
5.800
5.283
5.758
5.368
5.940
(1.55%)
(1.40%)
16
20.26
Buyback yield%
13.04
10.54
8.05
9.22
8.14
10.07
7.13
8.62
5.77
4.19
14.94
7.13
8.38
89
1.345
D/E ratiox
0.309
0.330
0.328
0.342
0.372
0.389
0.410
0.413
0.465
0.491
0.989
0.413
0.380
44
9.359
Enterprise value₹M
30.51
29.39
32.97
33.58
32.91
36.74
43.85
52.44
57.93
60.05
51.86
12.78%
7.60%
29
52.09
LT debt₹M
6.559
6.884
6.609
6.400
6.413
5.455
5.783
5.750
6.169
6.162
5.932
(0.80%)
(0.57%)
44
Revenue
₹67.10M
5.21%
1.00×
Cost of revenue
₹45.29M
5.51%
1.03×
Operating expenses
₹8.409M
4.69%
0.95×
Spread over hurdle
(6.88%)