52.83
Revenue₹M
47.17
49.57
53.68
56.96
61.06
65.35
69.43
74.70
77.88
81.18
56.54
5.86%
6.14%
90
28.15
Revenue growth%
9.78
9.08
11.47
14.00
11.03
13.75
15.66
13.50
15.20
16.42
13.62
15.20
13.62
86
23.30
Gross margin%
2.14
1.46
1.85
1.47
0.75
0.96
0.40
0.40
1.14
0.40
25.53
0.40
1.05
29
9.80
Operating margin%
23.63
23.93
21.50
24.47
24.14
26.84
26.10
25.26
26.41
28.76
11.22
26.41
24.86
56
21.12
Net margin%
17.38
15.69
17.55
18.55
16.72
14.03
11.05
9.75
12.51
14.49
28.72
12.51
15.09
89
27.45
P/E ratio (avg)x
16.90
16.20
15.14
14.62
16.40
16.55
16.19
16.68
16.34
18.25
36.37
16.55
16.37
11
9.507
EV/EBITx
16.61
14.92
15.62
15.86
15.38
15.14
13.16
13.79
12.94
11.74
14.01
13.16
15.03
82
22.10
FCF yield (avg)%
20.69
17.69
16.29
17.41
18.55
20.14
18.19
19.92
21.75
21.06
27.11
20.14
19.23
42
9.59
FCF margin%
19.45
21.38
20.24
18.03
15.46
12.49
11.91
10.59
7.97
9.80
27.01
10.59
13.97
47
0.361
FCF / Net incomex
0.957
0.974
0.857
0.859
0.894
0.948
0.992
1.065
0.995
0.995
1.013
0.995
0.965
29
2.33
ROIC%
22.77
25.08
23.55
24.46
24.88
22.13
19.95
22.66
22.78
19.81
8.44
22.13
22.77
29
8.80
Return on equity%
24.45
24.47
25.27
24.38
25.54
25.17
23.99
23.90
24.20
21.99
16.97
23.99
24.41
51
2.74
Return on assets%
10.79
13.02
11.18
12.17
12.23
10.13
9.22
12.10
10.93
12.23
7.57
10.93
11.64
19
1.18
EPS₹
4.25
4.18
4.62
5.60
5.90
6.48
6.47
6.56
7.03
7.72
1.21
5.52%
7.20%
—
28.03
EPS growth%
2.24
4.71
4.98
2.60
1.13
0.40
1.00
3.93
4.80
2.41
3.48
2.41
2.51
54
3.14
Bookvalue per sh₹
0.63
0.68
0.73
0.66
0.64
0.66
0.57
0.62
0.58
0.52
2.55
(4.14%)
(2.33%)
—
3.39
FCF per share₹
1.38
1.63
1.68
2.00
2.30
2.64
2.63
2.74
2.76
3.12
2.72
6.24%
9.45%
—
2.53
Dividend per sh₹
1.74
1.75
1.75
1.81
1.95
1.88
2.11
2.33
2.58
2.45
0.95
4.61%
4.37%
—
16.48
Div yield (avg)%
9.98
10.14
7.50
10.26
12.98
11.83
10.44
12.75
11.44
10.18
26.96
11.44
10.35
58
12.07
Payout ratio%
12.42
10.66
11.83
11.48
9.04
7.33
4.93
6.19
6.97
7.30
24.02
6.97
8.19
17
8.395
Shares (diluted)M
7.471
6.713
6.112
6.213
6.908
6.578
5.997
6.081
5.529
5.310
8.420
(5.13%)
(3.20%)
85
21.63
Buyback yield%
19.34
19.60
18.66
21.38
19.69
18.13
18.94
17.46
19.67
19.51
7.11
18.94
19.42
39
1.299
D/E ratiox
0.897
0.854
0.898
0.932
0.982
1.018
0.977
0.876
0.855
0.851
1.217
0.876
0.897
85
27.02
Enterprise value₹M
61.71
59.47
65.48
61.73
60.64
66.96
68.63
70.86
76.21
71.34
29.89
3.31%
1.20%
52
61.98
LT debt₹M
42.11
43.33
47.66
57.00
64.18
64.56
68.93
71.63
79.83
95.97
38.09
8.38%
9.08%
76
Revenue
₹81.18M
6.14%
1.00×
Cost of revenue
₹53.08M
5.88%
0.97×
Operating expenses
₹9.711M
6.42%
1.03×
Property and equipment
14.26%