65.58
Revenue₹M
50.82
54.53
57.47
59.60
61.53
63.90
67.76
69.87
74.98
78.11
68.38
4.89%
4.64%
59
14.45
Revenue growth%
17.64
17.03
17.70
19.85
17.59
15.27
13.01
12.45
9.83
7.77
7.99
12.45
16.15
19
28.07
Gross margin%
12.10
13.29
10.82
9.18
7.34
7.40
6.10
4.91
5.58
4.89
13.70
5.58
7.37
62
24.36
Operating margin%
25.60
23.32
20.81
21.11
18.16
16.60
14.23
14.55
12.84
14.00
10.95
14.23
17.38
67
24.14
Net margin%
32.91
30.95
33.39
32.13
32.85
33.89
32.61
35.06
36.20
38.20
12.05
35.06
33.15
95
20.82
P/E ratio (avg)x
17.97
19.34
18.53
15.75
13.63
12.71
12.93
12.19
13.16
14.10
23.09
12.93
13.87
38
25.10
EV/EBITx
26.87
23.96
21.04
21.94
19.99
18.61
18.33
19.29
19.07
19.24
29.71
19.07
19.64
7
20.16
FCF yield (avg)%
4.24
2.90
4.39
7.08
8.86
7.45
7.45
7.35
9.62
11.99
14.82
7.45
7.40
41
20.60
FCF margin%
7.17
9.63
11.89
9.89
10.91
13.03
12.63
9.63
8.15
8.29
24.95
9.63
9.76
17
1.181
FCF / Net incomex
2.078
2.060
2.171
1.926
2.093
2.046
2.177
2.226
2.283
2.256
1.492
2.226
2.132
80
24.86
ROIC%
10.88
11.73
10.01
9.59
10.79
8.21
10.31
9.54
10.58
9.09
27.58
9.54
10.16
93
29.24
Return on equity%
9.89
8.66
8.97
6.35
8.89
7.16
8.90
6.36
5.89
6.53
12.55
6.53
7.91
74
9.39
Return on assets%
3.30
3.86
2.05
1.60
2.49
4.74
4.98
5.44
6.23
8.89
21.91
5.44
4.30
64
7.00
EPS₹
10.68
11.25
11.73
13.21
13.30
12.32
12.79
12.96
12.01
12.72
7.77
(0.89%)
2.13%
—
21.29
EPS growth%
13.22
15.00
15.88
18.43
17.85
19.86
18.14
16.31
14.09
12.43
20.66
16.31
16.10
50
12.16
Bookvalue per sh₹
14.82
14.30
14.19
13.25
13.37
12.93
12.75
13.29
14.04
14.58
3.27
1.75%
(0.30%)
—
6.26
FCF per share₹
6.87
7.53
7.21
8.19
8.40
8.74
8.46
9.70
9.60
8.92
10.29
1.22%
3.65%
—
5.81
Dividend per sh₹
9.32
8.92
9.23
9.43
9.59
10.08
9.25
9.46
10.41
10.51
2.35
1.86%
0.32%
—
8.36
Div yield (avg)%
16.58
17.68
18.97
21.93
24.91
22.33
20.02
20.87
23.12
23.22
10.85
22.33
21.40
52
13.63
Payout ratio%
14.16
12.72
15.37
16.90
18.45
17.72
20.35
22.22
22.79
25.16
17.67
22.22
18.09
84
6.663
Shares (diluted)M
6.372
6.143
5.680
4.897
4.358
3.996
3.750
4.074
3.851
4.208
6.697
(0.70%)
(3.79%)
58
13.73
Buyback yield%
9.27
12.25
12.75
11.67
9.11
8.02
9.65
7.20
5.41
4.65
5.40
7.20
9.19
84
0.755
D/E ratiox
0.989
0.929
1.075
1.154
1.081
1.182
1.256
1.341
1.280
1.502
0.974
1.280
1.168
7
85.01
Enterprise value₹M
81.87
78.49
70.87
71.03
76.14
85.56
93.73
89.05
85.57
82.73
31.20
1.67%
(0.03%)
81
13.38
LT debt₹M
85.03
83.08
81.31
75.87
76.80
78.75
83.15
89.24
86.30
98.72
63.02
5.15%
1.55%
78
Revenue
₹78.11M
4.64%
1.00×
Cost of revenue
₹42.03M
4.51%
0.99×
Operating expenses
₹13.64M
4.88%
1.02×
Property and equipment
16.01%
Spread over hurdle
(6.70%)