1.830
Revenue₹M
4.747
4.885
5.219
5.464
5.838
6.125
6.394
6.838
7.257
7.774
1.987
5.89%
5.29%
45
15.50
Revenue growth%
11.43
9.42
12.25
14.49
12.72
14.65
13.17
15.22
17.64
15.40
26.64
15.22
13.83
87
20.03
Gross margin%
17.11
14.32
11.50
9.67
9.87
7.09
4.63
6.04
7.29
8.78
20.33
7.09
9.23
71
11.97
Operating margin%
1.25
0.96
0.40
0.62
0.40
0.40
0.40
0.40
2.82
0.46
18.22
0.40
0.43
74
13.13
Net margin%
25.41
23.02
21.94
20.93
22.00
20.48
21.37
23.03
25.56
24.50
21.52
23.03
22.51
21
29.95
P/E ratio (avg)x
53.53
64.91
67.60
77.05
86.34
84.94
99.65
116.7
138.3
139.8
31.33
116.7
85.64
93
7.330
EV/EBITx
11.29
13.62
13.34
14.40
15.20
17.20
20.79
20.40
20.26
24.35
8.149
20.40
16.20
60
16.79
FCF yield (avg)%
15.52
17.61
15.36
17.50
20.35
20.48
22.07
23.21
21.46
20.89
2.76
21.46
20.41
48
28.73
FCF margin%
16.91
16.42
14.80
17.46
19.73
21.06
23.16
21.58
22.65
25.05
26.05
22.65
20.39
47
1.767
FCF / Net incomex
0.406
0.393
0.389
0.366
0.385
0.344
0.309
0.284
0.254
0.239
1.330
0.284
0.355
28
23.39
ROIC%
12.41
12.28
10.50
10.39
11.11
10.97
8.22
8.34
6.97
8.51
17.86
8.34
10.45
60
24.70
Return on equity%
8.18
6.85
4.20
6.74
3.84
4.24
5.72
2.87
0.57
0.40
20.31
2.87
4.22
50
18.23
Return on assets%
8.87
9.00
10.92
12.76
10.61
9.99
10.56
12.49
11.26
13.30
5.36
11.26
10.76
11
33.18
EPS₹
27.60
29.25
33.42
35.06
32.19
31.80
34.38
32.39
31.72
33.31
36.22
0.68%
1.83%
—
7.22
EPS growth%
13.17
12.95
10.56
8.47
5.66
8.22
7.57
8.40
6.49
7.03
13.23
7.57
8.31
18
19.04
Bookvalue per sh₹
12.00
13.14
13.57
13.96
15.00
14.16
14.62
13.13
14.62
14.98
20.62
(0.03%)
1.43%
—
25.40
FCF per share₹
17.66
19.58
22.29
24.63
28.08
27.20
29.10
32.47
37.17
39.30
25.00
6.96%
10.10%
—
17.33
Dividend per sh₹
31.15
33.98
34.03
34.81
33.49
34.41
37.29
37.10
39.18
41.72
6.48
4.49%
3.17%
—
3.06
Div yield (avg)%
12.70
15.54
16.12
14.72
11.76
9.19
9.11
8.66
10.12
9.41
2.76
9.19
10.94
35
11.14
Payout ratio%
24.58
22.66
21.17
22.71
22.05
22.89
20.80
21.66
21.67
21.77
28.02
21.67
21.91
89
0.108
Shares (diluted)M
0.126
0.133
0.149
0.161
0.175
0.194
0.180
0.191
0.181
0.204
0.113
3.08%
4.73%
61
24.77
Buyback yield%
15.97
13.33
12.42
11.56
14.56
12.01
13.71
14.10
12.11
12.93
13.98
12.93
13.13
91
1.059
D/E ratiox
1.313
1.213
1.120
1.143
1.057
1.121
1.033
1.079
0.993
0.882
1.411
1.033
1.099
59
1.142
Enterprise value₹M
0.860
0.836
0.755
0.756
0.712
0.719
0.724
0.767
0.813
0.784
5.732
1.96%
(1.11%)
43
2.258
LT debt₹M
5.287
5.307
6.171
6.992
7.435
8.436
8.920
8.970
10.30
10.14
2.301
6.41%
8.54%
20
Revenue
₹7.774M
5.29%
1.00×
Cost of revenue
₹4.762M
4.90%
0.96×
Operating expenses
₹1.285M
5.90%
1.06×
Spread over hurdle
(8.51%)