0.830
Revenue₹M
12.02
12.69
13.83
14.92
16.20
17.01
18.52
20.08
21.41
23.30
0.925
7.54%
7.69%
84
16.51
Revenue growth%
8.39
6.46
5.96
6.61
8.46
6.66
9.66
7.22
8.28
11.27
25.57
8.28
7.75
52
11.10
Gross margin%
23.17
20.30
19.19
18.58
20.06
17.35
16.87
17.91
17.34
19.96
28.70
17.35
18.88
52
9.98
Operating margin%
29.60
28.10
30.63
28.49
27.49
27.33
25.42
25.75
26.68
28.03
12.34
26.68
27.76
49
18.30
Net margin%
11.49
12.23
11.67
12.65
15.29
16.97
17.63
16.55
14.25
11.33
8.11
16.55
13.45
6
15.34
P/E ratio (avg)x
21.55
22.05
20.10
20.54
19.26
18.71
17.85
17.37
17.95
18.26
20.48
17.95
18.98
52
13.28
EV/EBITx
10.74
11.67
12.61
12.51
13.19
11.85
11.41
10.24
11.16
12.34
17.31
11.41
11.76
94
2.28
FCF yield (avg)%
14.91
15.77
18.38
20.26
17.28
17.86
16.05
13.25
15.76
14.35
4.65
15.76
15.91
91
25.47
FCF margin%
21.37
21.82
22.29
22.25
19.48
18.44
16.59
16.14
18.28
16.20
21.62
16.59
18.96
88
0.532
FCF / Net incomex
1.189
1.293
1.311
1.235
1.345
1.169
1.172
1.088
1.122
1.103
1.332
1.122
1.181
59
25.47
ROIC%
15.47
14.40
12.44
12.87
12.49
11.22
11.52
14.31
14.15
16.62
20.66
14.15
13.51
66
17.04
Return on equity%
24.17
22.85
25.81
28.00
26.11
25.15
22.28
21.44
23.18
23.47
17.48
23.18
23.82
48
2.39
Return on assets%
11.04
11.86
14.67
16.24
13.82
14.89
12.78
14.89
12.94
10.42
27.01
12.94
13.38
26
0.33
EPS₹
1.48
1.45
1.70
1.84
2.16
2.12
2.30
2.63
2.61
2.99
0.35
6.70%
7.32%
—
10.76
EPS growth%
8.73
6.54
6.00
6.39
4.80
5.37
5.82
3.32
5.76
4.17
20.06
5.37
5.79
53
0.73
Bookvalue per sh₹
1.13
1.30
1.55
1.65
1.91
1.93
1.97
2.09
2.25
2.47
0.61
5.31%
9.70%
—
0.32
FCF per share₹
0.37
0.39
0.40
0.38
0.33
0.35
0.35
0.33
0.31
0.29
0.36
(2.44%)
(3.72%)
—
1.28
Dividend per sh₹
0.86
0.94
1.02
1.04
0.96
0.93
0.91
0.97
1.06
1.10
1.03
2.84%
3.34%
—
19.92
Div yield (avg)%
5.23
7.99
10.49
11.03
8.21
5.77
3.37
5.71
4.34
6.35
24.27
5.71
6.06
22
19.29
Payout ratio%
24.28
21.33
19.56
22.50
21.62
21.45
20.26
21.15
20.88
18.90
13.08
20.88
21.24
44
3.049
Shares (diluted)M
4.696
5.146
4.974
5.311
5.677
6.566
6.590
7.507
7.607
7.740
3.011
6.39%
5.68%
23
5.33
Buyback yield%
28.64
31.47
34.19
33.07
35.81
34.13
34.37
31.60
33.35
34.04
9.66
34.04
33.69
81
0.562
D/E ratiox
1.732
1.830
2.081
2.143
2.103
2.304
2.619
2.959
3.105
3.292
1.341
2.959
2.224
77
14.00
Enterprise value₹M
22.03
23.29
26.13
25.55
27.59
27.09
27.01
27.85
27.82
28.66
11.81
0.77%
3.70%
74
11.49
LT debt₹M
5.087
5.538
5.186
5.532
5.434
5.563
5.283
4.850
5.241
5.547
10.77
0.41%
0.40%
62
Revenue
₹23.30M
7.69%
1.00×
Cost of revenue
₹16.31M
7.69%
1.00×
Operating expenses
₹4.938M
7.98%
1.03×
Property and equipment
17.28%
Spread over hurdle
(6.43%)