25.20
Revenue₹M
61.19
63.66
65.17
68.51
70.23
73.08
74.59
77.18
79.03
82.60
26.83
3.30%
3.24%
30
10.70
Revenue growth%
12.11
10.44
8.47
10.82
9.26
8.36
10.65
9.36
8.80
8.20
19.90
8.80
9.31
40
11.40
Gross margin%
28.92
30.23
28.56
28.59
26.72
24.95
22.37
21.13
21.57
18.60
23.47
21.57
25.84
25
11.11
Operating margin%
14.72
17.59
14.88
16.62
18.14
15.78
13.20
11.94
12.36
9.94
25.97
12.36
14.80
40
22.42
Net margin%
15.74
16.80
14.04
15.20
16.77
18.50
15.67
14.14
17.02
14.47
10.11
15.67
15.70
48
27.60
P/E ratio (avg)x
36.00
37.94
40.93
44.25
52.39
56.91
62.66
71.89
81.90
83.08
23.15
71.89
54.65
79
31.60
EV/EBITx
15.08
17.39
20.25
21.46
23.27
26.00
29.05
29.25
33.35
38.98
35.08
29.25
24.64
78
19.75
FCF yield (avg)%
24.78
22.06
22.21
22.23
23.48
21.78
23.65
26.11
25.66
27.23
2.72
25.66
23.56
13
19.29
FCF margin%
18.45
19.97
21.73
23.37
26.25
25.56
23.14
23.68
26.19
27.71
21.76
25.56
23.52
71
0.476
FCF / Net incomex
0.571
0.569
0.624
0.575
0.570
0.628
0.698
0.802
0.886
1.022
0.406
0.802
0.626
32
5.84
ROIC%
17.46
16.53
18.74
18.33
18.19
16.42
17.21
17.63
16.15
18.41
7.76
17.21
17.55
24
22.20
Return on equity%
32.86
32.32
33.85
36.20
34.87
33.66
35.60
37.20
39.28
41.75
7.01
37.20
35.24
21
5.14
Return on assets%
24.56
23.61
21.27
22.72
21.72
21.75
20.93
22.19
22.76
21.59
24.76
21.75
21.97
22
2.23
EPS₹
4.99
5.47
5.01
4.61
4.18
4.57
4.17
3.79
3.71
3.46
2.28
(3.74%)
(3.37%)
—
24.54
EPS growth%
13.09
13.94
12.04
9.89
7.12
4.30
6.82
4.57
6.22
4.79
7.67
4.79
6.97
75
3.98
Bookvalue per sh₹
1.35
1.25
1.29
1.12
1.04
0.93
0.88
0.76
0.84
0.88
4.94
(3.20%)
(4.31%)
—
4.85
FCF per share₹
3.52
3.48
3.61
3.87
3.54
3.45
3.67
3.34
3.09
3.26
3.43
(1.64%)
(1.04%)
—
4.09
Dividend per sh₹
3.60
3.48
3.38
3.58
4.20
4.22
4.71
4.94
5.56
6.61
4.65
9.51%
6.85%
—
15.53
Div yield (avg)%
2.09
4.62
5.77
5.75
8.14
9.04
6.06
6.04
8.31
7.59
27.37
7.59
6.05
17
23.05
Payout ratio%
6.83
7.50
5.06
2.94
1.00
0.40
0.40
0.40
0.40
2.52
13.70
0.40
1.76
22
5.021
Shares (diluted)M
4.947
5.425
5.064
5.690
5.505
6.153
5.926
6.442
7.131
7.765
5.137
7.12%
5.24%
83
4.40
Buyback yield%
9.89
8.16
11.12
9.54
10.27
10.65
13.02
15.91
13.43
16.27
23.13
13.43
10.89
46
0.323
D/E ratiox
1.461
1.560
1.564
1.684
1.567
1.551
1.398
1.403
1.313
1.279
1.491
1.398
1.506
25
79.11
Enterprise value₹M
45.39
53.74
63.50
63.28
68.04
67.15
69.38
75.69
84.80
100.7
44.87
8.16%
8.33%
36
81.45
LT debt₹M
117.2
119.9
126.0
126.4
129.8
147.7
163.9
162.2
166.7
190.6
51.47
7.99%
4.76%
73
Revenue
₹82.60M
3.24%
1.00×
Cost of revenue
₹57.82M
3.24%
1.00×
Operating expenses
₹18.65M
3.56%
1.03×
Cash and investments
17.78%
Spread over hurdle
(7.53%)