27.91
Revenue₹M
15.33
16.89
18.66
20.42
22.38
24.07
25.73
27.42
29.65
33.03
29.61
8.09%
8.75%
78
7.10
Revenue growth%
14.45
12.70
13.51
12.51
11.52
12.66
11.27
8.98
8.30
6.73
22.98
8.98
12.01
30
5.09
Gross margin%
14.68
13.74
14.39
12.75
10.13
11.63
9.10
10.36
8.27
9.53
25.14
9.53
10.99
64
12.08
Operating margin%
6.93
8.24
7.12
7.24
9.80
9.26
7.65
5.31
5.86
2.87
8.14
5.86
7.18
16
2.03
Net margin%
12.67
13.89
13.19
15.46
15.51
17.17
15.67
17.25
19.49
18.09
2.89
17.25
15.59
24
11.05
P/E ratio (avg)x
36.91
41.74
43.66
49.87
55.66
58.12
56.46
64.86
66.89
70.46
20.64
64.86
56.06
66
21.27
EV/EBITx
55.87
55.91
57.07
56.36
61.58
71.82
84.60
88.57
87.71
96.96
12.16
87.71
66.70
22
16.33
FCF yield (avg)%
30.59
32.59
30.60
32.03
32.26
31.62
31.81
33.35
32.08
29.74
28.30
31.81
31.92
77
26.42
FCF margin%
16.95
18.18
19.99
22.13
20.82
18.26
20.08
21.39
22.38
22.09
8.99
21.39
20.45
90
0.772
FCF / Net incomex
0.576
0.525
0.583
0.575
0.517
0.576
0.642
0.640
0.684
0.756
0.144
0.642
0.580
84
18.72
ROIC%
14.93
14.66
17.35
14.95
13.60
11.37
8.97
11.42
14.34
11.88
28.95
11.42
13.97
35
12.64
Return on equity%
6.17
5.95
3.82
3.83
4.99
3.14
4.06
4.41
3.52
3.81
19.39
3.81
3.95
88
3.91
Return on assets%
8.84
7.44
8.43
6.14
7.66
4.76
3.85
4.48
3.17
6.11
6.17
4.48
6.13
45
0.26
EPS₹
0.43
0.47
0.53
0.52
0.58
0.63
0.62
0.70
0.71
0.79
0.28
6.45%
5.29%
—
29.07
EPS growth%
22.29
22.05
24.59
24.52
26.77
28.80
29.84
32.00
31.37
32.95
8.05
31.37
27.78
13
0.57
Bookvalue per sh₹
0.77
0.83
0.93
0.86
0.90
1.04
1.09
1.16
1.26
1.24
0.55
6.53%
5.82%
—
0.18
FCF per share₹
0.40
0.45
0.46
0.51
0.52
0.57
0.63
0.57
0.55
0.54
0.55
0.78%
2.06%
—
0.22
Dividend per sh₹
0.93
1.07
1.15
1.36
1.44
1.51
1.56
1.54
1.62
1.80
0.12
4.66%
8.84%
—
25.42
Div yield (avg)%
16.91
19.14
19.24
19.99
20.43
22.99
20.56
21.78
20.03
17.15
21.44
20.56
20.01
33
4.45
Payout ratio%
0.40
0.40
0.40
2.80
5.12
2.69
4.83
3.86
1.20
0.40
10.15
2.69
1.95
77
16.78
Shares (diluted)M
21.00
20.55
23.93
26.61
27.62
32.28
31.05
32.41
30.85
30.57
16.86
2.05%
3.75%
27
21.93
Buyback yield%
17.38
19.14
17.66
18.51
20.94
21.81
21.41
23.22
21.11
23.97
15.11
21.81
21.03
31
0.563
D/E ratiox
0.994
1.032
1.019
1.172
1.314
1.295
1.269
1.223
1.336
1.429
1.605
1.295
1.246
86
18.27
Enterprise value₹M
35.26
33.27
32.14
34.38
37.07
39.92
36.90
37.09
34.29
30.93
16.36
(3.56%)
(1.08%)
67
15.48
LT debt₹M
15.47
15.32
15.23
15.90
16.34
19.37
22.68
24.29
25.71
30.19
24.81
13.07%
7.64%
11
Revenue
₹33.03M
8.75%
1.00×
Cost of revenue
₹22.38M
8.61%
0.99×
Operating expenses
₹5.154M
8.26%
0.96×
Property and equipment
19.03%
Spread over hurdle
32.67%