30.17
Revenue₹M
82.63
82.13
83.88
85.24
88.26
90.62
93.61
93.14
94.47
95.05
32.25
1.49%
1.65%
15
20.27
Revenue growth%
11.26
13.03
11.85
9.36
6.96
8.43
6.77
4.29
5.47
7.23
6.19
6.77
7.83
25
12.12
Gross margin%
10.38
11.67
11.74
9.14
11.35
9.67
8.80
8.02
7.14
5.99
25.34
8.02
9.41
55
10.94
Operating margin%
22.92
24.97
26.38
26.74
26.19
24.18
23.16
23.95
23.51
22.70
20.39
23.51
24.06
9
18.12
Net margin%
18.98
18.59
15.86
17.69
16.05
16.71
19.23
19.84
17.02
19.67
4.88
19.23
18.14
41
35.99
P/E ratio (avg)x
40.41
43.21
49.23
52.63
51.92
58.09
68.02
78.13
79.39
79.95
18.59
78.13
55.36
66
19.37
EV/EBITx
9.159
9.435
10.35
10.73
11.45
11.12
11.94
13.36
12.86
12.06
18.43
12.06
11.29
59
14.91
FCF yield (avg)%
16.50
15.14
15.34
14.54
14.88
14.21
15.61
14.72
11.98
10.36
16.14
14.21
14.80
79
16.34
FCF margin%
2.67
3.27
3.66
6.29
7.80
10.18
7.35
9.30
11.90
11.13
8.22
10.18
7.58
67
1.278
FCF / Net incomex
1.270
1.377
1.483
1.646
1.835
1.841
1.737
1.930
1.904
1.732
1.557
1.841
1.734
6
27.11
ROIC%
22.41
23.03
22.05
19.11
18.97
19.68
18.17
18.28
19.91
19.88
6.18
19.68
19.78
87
28.81
Return on equity%
29.89
31.70
33.69
32.94
35.13
34.61
31.65
32.37
32.34
30.09
24.03
32.34
32.35
29
13.69
Return on assets%
9.96
8.26
6.61
8.41
10.58
10.47
7.93
6.22
5.65
4.43
24.77
6.22
8.10
16
1.35
EPS₹
4.87
5.36
5.88
6.77
7.81
8.07
8.79
9.05
9.86
10.62
1.45
6.33%
9.71%
—
8.63
EPS growth%
5.24
5.73
7.58
5.34
5.23
7.23
9.06
10.79
9.17
8.27
7.57
9.06
7.41
24
1.01
Bookvalue per sh₹
1.64
1.56
1.56
1.66
1.52
1.49
1.36
1.25
1.31
1.39
3.74
(1.78%)
(2.53%)
—
2.12
FCF per share₹
4.54
5.11
5.50
5.41
5.14
4.81
5.06
5.11
5.61
6.08
2.81
3.41%
3.68%
—
4.96
Dividend per sh₹
1.06
1.20
1.13
1.25
1.35
1.31
1.43
1.34
1.36
1.50
4.63
2.18%
3.76%
—
7.11
Div yield (avg)%
23.26
23.86
23.21
21.97
20.39
18.60
16.53
14.82
16.88
16.72
15.95
16.72
19.49
57
2.41
Payout ratio%
26.17
24.62
23.41
24.79
26.51
24.54
23.13
25.92
24.61
26.01
27.51
24.61
24.70
58
6.016
Shares (diluted)M
5.223
5.246
5.962
5.951
5.800
5.797
5.473
5.237
5.025
4.577
6.173
(4.62%)
(1.92%)
30
6.19
Buyback yield%
22.23
21.75
20.89
18.58
18.64
17.71
15.26
17.30
14.76
13.30
16.75
15.26
18.14
86
1.345
D/E ratiox
2.061
2.303
2.595
2.729
2.486
2.703
2.514
2.444
2.703
2.500
0.598
2.514
2.507
57
94.63
Enterprise value₹M
73.01
63.25
62.23
67.35
72.33
75.33
65.97
63.71
61.57
62.84
18.24
(2.77%)
(2.63%)
48
72.46
LT debt₹M
42.66
47.95
48.65
50.50
59.45
60.86
59.28
69.80
83.46
92.05
40.83
9.14%
7.66%
54
Revenue
₹95.05M
1.65%
1.00×
Cost of revenue
₹62.95M
1.86%
1.02×
Operating expenses
₹17.51M
1.32%
0.97×
Cash and investments
16.69%
Spread over hurdle
25.31%