15.43
Revenue₹M
40.02
41.20
43.72
44.89
47.03
49.74
50.84
53.45
56.18
58.39
16.15
4.42%
4.08%
95
23.95
Revenue growth%
16.64
14.25
15.33
14.03
13.69
12.75
13.43
15.08
16.26
14.39
12.09
14.39
14.32
13
20.60
Gross margin%
16.16
17.43
14.52
12.80
10.21
9.91
12.55
15.05
16.83
14.39
29.35
14.39
14.45
66
21.78
Operating margin%
12.67
14.29
15.30
17.67
18.12
16.31
18.56
20.05
21.53
23.29
18.74
20.05
17.89
35
9.71
Net margin%
4.15
6.82
9.14
6.35
4.47
7.41
9.53
11.02
9.05
6.50
21.45
9.05
7.11
87
9.740
P/E ratio (avg)x
20.63
20.99
22.30
24.38
23.73
24.96
25.98
25.99
23.86
24.96
26.53
24.96
24.12
58
16.66
EV/EBITx
17.30
15.32
15.56
15.99
14.57
12.71
12.92
12.53
12.00
12.73
26.53
12.71
13.74
55
8.11
FCF yield (avg)%
10.95
11.46
12.80
14.14
15.28
14.28
16.79
15.07
16.56
16.16
7.40
16.16
14.68
6
6.17
FCF margin%
13.20
13.53
16.50
18.94
19.94
18.02
19.67
18.74
21.61
22.95
14.92
19.67
18.84
91
0.868
FCF / Net incomex
2.635
2.947
3.307
3.750
4.500
5.073
5.650
6.508
6.481
7.750
1.118
6.481
4.786
68
13.67
ROIC%
9.58
7.73
6.86
5.91
8.18
10.97
10.44
10.50
13.49
14.07
4.68
10.97
10.01
64
12.85
Return on equity%
16.62
17.26
16.10
15.90
17.64
17.92
15.95
15.28
13.67
16.25
6.65
15.95
16.17
52
7.22
Return on assets%
23.34
22.69
25.06
25.81
26.95
29.11
30.62
30.31
32.83
31.61
30.00
30.62
28.03
77
3.55
EPS₹
4.48
4.48
4.66
5.10
5.55
6.11
6.77
6.90
6.38
6.35
3.73
2.74%
3.52%
—
7.85
EPS growth%
16.17
17.32
15.10
14.16
16.37
18.65
18.84
17.79
15.95
17.96
28.01
17.96
16.85
63
3.34
Bookvalue per sh₹
9.22
10.30
9.48
9.12
8.19
8.00
7.96
7.75
7.69
8.22
3.72
0.08%
(0.04%)
—
2.62
FCF per share₹
2.66
2.92
3.21
3.37
3.89
4.63
4.91
5.70
6.66
6.71
2.76
11.50%
10.84%
—
6.54
Dividend per sh₹
2.95
3.02
3.06
3.10
3.30
3.40
3.67
3.96
4.15
4.43
3.94
6.05%
4.01%
—
18.06
Div yield (avg)%
35.50
35.08
34.41
31.42
32.21
32.95
33.13
34.70
37.13
39.64
29.13
34.70
34.55
72
4.76
Payout ratio%
23.73
22.12
24.14
22.48
23.25
22.34
19.65
20.32
20.50
20.26
10.10
20.32
22.23
38
5.620
Shares (diluted)M
6.155
6.331
5.863
5.838
6.058
6.129
6.233
5.562
5.919
6.225
5.623
0.55%
0.68%
7
6.75
Buyback yield%
34.75
32.64
31.15
31.14
33.24
34.98
34.83
36.85
36.48
39.38
25.19
36.48
34.79
62
1.378
D/E ratiox
0.702
0.649
0.691
0.674
0.738
0.832
0.886
0.863
0.899
0.999
1.163
0.886
0.785
53
44.12
Enterprise value₹M
17.57
17.62
17.92
18.75
18.07
16.20
16.45
14.89
15.11
16.13
22.92
(2.24%)
(0.55%)
54
15.72
LT debt₹M
70.16
68.22
70.91
72.52
77.13
88.19
92.89
91.60
90.05
103.0
13.44
5.96%
5.74%
30
Revenue
₹58.39M
4.08%
1.00×
Cost of revenue
₹27.85M
4.00%
0.99×
Operating expenses
₹13.76M
3.81%
0.97×
Property and equipment
17.62%