20.27
Revenue₹M
10.88
11.13
11.83
12.56
13.10
13.61
14.51
14.95
15.35
15.98
22.43
4.05%
4.20%
36
13.70
Revenue growth%
8.81
10.90
8.10
10.72
12.19
12.23
11.01
8.42
10.18
8.20
7.83
10.18
10.45
45
25.58
Gross margin%
11.28
8.69
7.68
6.63
6.91
8.65
8.20
6.35
9.27
8.45
6.35
8.45
8.33
20
12.76
Operating margin%
23.76
23.72
22.07
20.86
18.55
19.88
22.35
21.29
23.95
24.42
16.57
22.35
22.21
28
2.30
Net margin%
27.11
29.13
28.14
28.86
29.43
31.14
28.75
26.71
27.46
27.75
10.37
27.75
28.44
18
7.947
P/E ratio (avg)x
16.97
16.17
14.05
13.52
12.09
10.45
10.53
9.952
10.48
9.354
23.28
10.45
11.31
39
29.59
EV/EBITx
24.99
26.00
25.65
26.48
28.50
31.06
28.89
27.17
28.24
30.30
19.50
28.89
27.71
7
5.23
FCF yield (avg)%
6.86
6.84
4.75
6.70
8.41
8.99
7.75
8.95
9.92
8.62
19.84
8.95
8.08
40
3.89
FCF margin%
29.38
29.17
26.90
27.24
25.82
24.79
22.78
21.21
20.19
18.96
7.20
21.21
25.31
27
1.785
FCF / Net incomex
1.511
1.665
1.575
1.637
1.606
1.608
1.624
1.775
1.635
1.795
0.941
1.635
1.630
76
16.14
ROIC%
31.74
30.59
28.05
27.87
29.82
28.48
30.11
32.45
31.91
31.42
14.76
31.42
30.35
36
2.16
Return on equity%
32.83
35.67
33.65
33.32
32.88
33.39
32.78
30.61
33.43
34.01
4.24
33.39
33.35
51
14.83
Return on assets%
0.40
0.40
1.08
3.31
4.22
6.69
7.18
6.52
8.43
11.09
11.14
7.18
5.37
29
1.78
EPS₹
1.14
1.07
1.20
1.19
1.17
1.23
1.40
1.45
1.47
1.46
1.98
4.46%
1.79%
—
6.49
EPS growth%
23.63
22.35
23.77
26.66
28.38
27.77
25.49
26.54
24.67
24.34
3.78
25.49
25.08
12
1.65
Bookvalue per sh₹
1.47
1.35
1.20
1.30
1.14
1.08
1.15
1.17
1.06
1.13
0.38
(0.14%)
(2.08%)
—
2.54
FCF per share₹
0.68
0.73
0.65
0.64
0.70
0.67
0.59
0.54
0.56
0.55
1.97
(4.64%)
(2.24%)
—
0.90
Dividend per sh₹
2.65
2.61
2.66
3.18
3.84
4.47
4.52
4.74
5.53
6.58
1.11
11.36%
10.64%
—
20.94
Div yield (avg)%
13.50
10.67
11.98
14.73
13.52
13.95
12.14
14.18
15.08
16.21
19.41
14.18
13.74
54
16.34
Payout ratio%
34.84
33.18
35.10
34.51
33.21
34.22
31.40
34.07
36.63
36.83
9.36
34.22
34.37
15
4.895
Shares (diluted)M
5.246
5.451
5.076
5.453
5.753
5.492
5.041
5.703
5.885
5.388
4.658
(1.30%)
0.44%
14
5.44
Buyback yield%
7.31
4.62
4.78
3.96
5.65
7.49
6.41
6.58
7.41
4.97
26.79
6.58
6.03
43
0.318
D/E ratiox
3.170
3.309
3.596
3.586
4.042
4.756
5.320
6.405
6.470
7.348
1.698
6.405
4.399
67
20.83
Enterprise value₹M
3.538
3.437
3.673
4.007
3.914
4.280
4.807
4.828
5.445
6.371
14.89
10.23%
6.66%
50
19.66
LT debt₹M
7.624
7.010
6.156
5.664
5.341
4.615
4.490
4.429
4.547
3.940
7.908
(5.90%)
(7.05%)
6
Revenue
₹15.98M
4.20%
1.00×
Cost of revenue
₹11.19M
4.20%
1.00×
Operating expenses
₹2.378M
3.59%
0.94×
Property and equipment
19.71%
Cash and investments
15.46%
Spread over hurdle
(6.88%)