100.3
Revenue₹M
60.30
60.87
63.75
65.26
67.29
69.72
72.30
76.11
80.03
82.18
104.6
4.08%
3.42%
60
9.78
Revenue growth%
9.45
12.11
10.17
8.78
10.76
10.57
11.08
13.37
10.89
13.25
27.16
11.08
10.83
38
29.86
Gross margin%
4.72
6.30
6.30
5.95
7.00
5.14
2.25
3.54
4.46
4.25
15.94
4.25
4.93
30
9.74
Operating margin%
21.52
20.92
18.32
21.09
21.00
23.75
23.81
25.45
24.00
22.16
17.93
23.81
21.84
60
26.79
Net margin%
22.56
24.84
24.94
26.74
29.46
28.66
25.79
25.88
25.15
22.64
2.22
25.79
25.47
7
11.99
P/E ratio (avg)x
19.29
20.03
19.65
21.06
21.26
24.78
27.08
31.05
35.46
35.61
23.85
31.05
23.02
56
11.58
EV/EBITx
36.00
39.25
41.97
40.05
44.90
47.48
48.83
49.50
58.42
60.58
34.90
49.50
46.19
66
2.95
FCF yield (avg)%
23.72
25.15
27.35
24.80
26.99
24.09
24.03
24.64
25.49
22.99
26.27
24.09
24.72
23
3.89
FCF margin%
3.34
1.11
2.30
4.85
5.97
3.18
3.03
2.85
5.64
7.74
8.88
3.18
3.26
49
1.232
FCF / Net incomex
0.281
0.290
0.256
0.246
0.232
0.251
0.242
0.262
0.258
0.257
0.621
0.257
0.257
79
17.68
ROIC%
27.30
27.56
30.34
27.95
28.95
29.17
30.61
28.20
29.46
30.39
19.25
29.46
29.06
79
25.08
Return on equity%
28.80
26.99
28.61
29.80
28.76
27.38
27.39
26.88
25.11
27.65
15.77
27.38
27.52
83
29.62
Return on assets%
31.41
30.63
33.44
36.15
35.57
34.58
32.63
35.15
36.05
37.46
18.90
35.15
34.86
92
0.49
EPS₹
1.13
1.35
1.51
1.76
1.82
1.97
2.18
2.19
2.23
2.45
0.53
6.13%
7.90%
—
28.47
EPS growth%
12.73
14.53
12.27
12.21
14.64
12.15
9.70
10.72
8.73
7.35
18.26
9.70
12.18
79
0.89
Bookvalue per sh₹
1.79
1.72
1.92
2.09
2.14
2.34
2.58
2.37
2.26
2.23
1.02
0.82%
3.55%
—
1.07
FCF per share₹
0.85
0.91
0.85
0.87
0.91
1.01
1.00
1.00
0.99
1.02
1.02
2.18%
1.93%
—
0.38
Dividend per sh₹
0.58
0.55
0.53
0.48
0.42
0.38
0.39
0.40
0.41
0.36
0.40
(2.92%)
(5.90%)
—
14.86
Div yield (avg)%
10.40
10.01
11.15
13.02
13.48
12.85
11.89
13.34
13.43
16.38
7.02
13.34
12.93
8
12.59
Payout ratio%
13.04
11.68
10.26
12.30
10.12
7.61
9.38
11.58
9.10
7.13
24.51
9.10
10.19
28
46.11
Shares (diluted)M
67.61
66.56
67.01
76.10
71.78
81.58
92.08
89.97
85.55
96.86
45.31
6.18%
3.35%
73
10.38
Buyback yield%
19.70
17.15
14.28
16.07
16.13
14.13
15.63
16.05
13.99
11.97
26.36
14.13
15.84
37
0.262
D/E ratiox
2.660
2.600
2.484
2.729
2.755
2.983
3.166
3.336
3.784
3.847
1.085
3.336
2.869
21
87.99
Enterprise value₹M
31.74
32.05
36.81
43.82
51.34
61.65
69.44
74.51
88.73
99.24
52.59
14.09%
14.19%
15
70.98
LT debt₹M
52.39
57.22
65.02
64.19
67.39
79.31
76.05
90.68
105.9
123.5
12.26
12.87%
9.23%
9
Revenue
₹82.18M
3.42%
1.00×
Cost of revenue
₹49.73M
3.38%
1.00×
Operating expenses
₹10.46M
2.79%
0.94×