48.93
Revenue₹M
25.42
27.47
29.32
32.43
34.84
37.54
41.44
45.26
50.18
54.08
51.21
9.20%
8.74%
72
20.90
Revenue growth%
5.73
8.68
9.80
11.02
8.20
10.57
11.74
10.88
11.19
11.46
22.10
11.19
10.73
86
9.31
Gross margin%
24.33
26.34
25.39
25.46
27.54
24.79
23.89
24.15
22.55
21.78
22.26
23.89
24.56
62
26.06
Operating margin%
8.99
8.14
6.95
9.28
9.42
7.88
5.53
5.37
2.58
1.46
17.72
5.37
7.41
90
14.73
Net margin%
14.98
15.94
16.78
14.35
14.09
15.01
17.13
16.04
16.28
15.25
6.95
16.04
15.59
33
37.10
P/E ratio (avg)x
12.77
13.36
13.56
14.66
16.16
17.11
17.91
17.16
17.62
18.19
31.37
17.62
16.63
33
29.95
EV/EBITx
15.51
14.28
14.92
15.61
14.69
15.94
14.43
14.01
13.90
13.87
37.50
14.01
14.56
58
6.08
FCF yield (avg)%
25.43
22.98
21.68
21.17
23.87
22.88
22.03
20.31
19.26
18.33
17.79
20.31
21.86
33
3.24
FCF margin%
16.43
14.89
16.41
17.27
16.62
17.61
19.36
20.74
19.02
21.78
22.24
19.36
17.44
89
0.540
FCF / Net incomex
1.294
1.272
1.185
1.091
1.046
0.991
0.860
0.771
0.820
0.798
0.708
0.820
1.019
23
22.44
ROIC%
15.96
16.48
14.33
16.60
16.55
19.28
21.57
24.07
25.43
22.84
5.84
22.84
17.94
5
2.79
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
2.22
1.82
2.66
2.45
2.26
2.22
0.40
80
6.32
Return on assets%
22.85
25.02
25.32
26.37
28.18
30.65
32.91
34.40
32.99
34.18
2.91
32.99
29.42
88
0.27
EPS₹
0.98
1.00
1.04
1.09
1.26
1.46
1.63
1.70
1.74
1.93
0.30
8.82%
6.75%
—
13.01
EPS growth%
19.64
18.15
15.44
14.04
11.29
10.72
8.99
6.75
7.52
8.95
16.25
8.95
11.01
13
0.28
Bookvalue per sh₹
0.43
0.44
0.46
0.47
0.51
0.49
0.52
0.46
0.46
0.41
0.32
(4.15%)
(1.01%)
—
0.23
FCF per share₹
0.16
0.16
0.14
0.14
0.12
0.11
0.12
0.10
0.09
0.09
0.73
(6.05%)
(5.39%)
—
1.02
Dividend per sh₹
1.59
1.60
1.82
1.73
1.92
1.77
1.89
2.14
2.39
2.33
0.91
4.00%
4.47%
—
17.81
Div yield (avg)%
29.51
29.83
28.40
29.57
30.86
28.51
25.68
23.29
26.09
23.66
3.38
25.68
28.46
65
19.44
Payout ratio%
20.64
18.34
17.21
17.75
14.77
17.29
19.05
16.25
13.29
13.00
16.85
16.25
17.25
78
45.47
Shares (diluted)M
59.09
64.70
71.22
76.50
87.76
100.4
96.42
94.44
99.22
110.4
44.52
4.71%
6.62%
45
21.45
Buyback yield%
28.85
30.83
28.13
29.57
31.32
33.71
33.01
34.80
36.58
37.34
13.34
34.80
32.17
40
0.929
D/E ratiox
1.795
1.622
1.682
1.639
1.639
1.835
1.655
1.860
1.772
1.692
1.584
1.772
1.687
43
57.03
Enterprise value₹M
11.89
13.85
14.10
15.29
15.00
14.29
16.55
19.32
19.32
19.31
60.79
5.17%
5.15%
9
50.01
LT debt₹M
28.52
27.95
27.25
30.92
32.73
36.27
41.59
48.69
54.48
55.02
39.73
10.95%
7.66%
82
Revenue
₹54.08M
8.74%
1.00×
Cost of revenue
₹27.00M
8.56%
0.98×
Operating expenses
₹13.45M
8.85%
1.01×
Property and equipment
20.39%
Spread over hurdle
(1.26%)