20.41
Revenue₹M
13.74
14.25
14.92
15.56
16.49
16.78
17.82
18.46
19.04
19.93
21.00
3.85%
4.39%
33
29.68
Revenue growth%
15.03
12.06
11.88
14.62
14.28
14.03
13.84
14.41
13.76
13.24
28.08
13.84
13.94
69
5.52
Gross margin%
17.39
16.78
18.56
19.77
21.37
19.00
19.70
16.76
14.94
16.21
13.44
16.76
17.98
81
14.45
Operating margin%
0.40
2.66
0.40
1.00
0.56
2.64
0.40
2.16
0.40
0.40
7.28
0.40
0.48
83
23.91
Net margin%
10.14
10.39
10.77
10.61
8.14
9.66
7.11
5.91
6.32
9.16
28.02
7.11
9.41
88
29.67
P/E ratio (avg)x
14.15
12.59
11.08
12.06
11.78
10.79
9.889
9.490
8.925
8.334
30.00
9.490
10.93
78
32.27
EV/EBITx
33.57
37.23
40.34
38.01
35.76
32.91
31.34
35.42
38.61
35.65
30.61
35.42
35.71
87
8.96
FCF yield (avg)%
10.24
12.33
9.98
8.84
7.24
5.51
6.80
5.64
7.22
4.37
9.13
5.64
7.23
69
9.40
FCF margin%
9.43
11.04
10.88
8.59
8.23
7.23
9.19
6.68
4.00
5.84
2.69
6.68
8.41
77
1.776
FCF / Net incomex
1.164
1.269
1.424
1.586
1.657
1.763
1.806
1.703
1.612
1.777
1.371
1.763
1.635
49
29.91
ROIC%
28.03
26.30
24.71
27.10
28.22
25.50
23.38
21.35
18.97
17.84
9.47
21.35
25.11
12
15.63
Return on equity%
21.48
21.50
19.88
18.00
19.23
21.68
21.42
19.78
18.99
19.55
3.43
19.78
19.83
70
23.00
Return on assets%
8.94
10.17
10.70
13.07
14.74
11.93
14.55
12.85
10.17
10.83
19.07
11.93
11.38
47
0.16
EPS₹
0.36
0.42
0.44
0.45
0.50
0.59
0.66
0.72
0.71
0.84
0.16
11.00%
10.25%
—
10.93
EPS growth%
19.51
21.45
20.30
18.90
21.87
19.31
19.66
19.73
16.75
19.47
2.74
19.47
19.59
14
0.31
Bookvalue per sh₹
0.29
0.32
0.32
0.33
0.34
0.36
0.42
0.43
0.51
0.52
0.49
8.71%
6.97%
—
0.66
FCF per share₹
0.15
0.18
0.18
0.21
0.25
0.29
0.32
0.35
0.40
0.45
0.21
13.01%
12.88%
—
0.63
Dividend per sh₹
0.52
0.58
0.59
0.71
0.71
0.76
0.88
1.02
1.14
1.34
0.51
13.61%
11.40%
—
20.08
Div yield (avg)%
23.29
26.29
25.65
25.55
22.72
21.47
23.42
24.20
25.33
25.82
24.01
24.20
24.76
49
5.93
Payout ratio%
18.41
20.57
23.51
25.47
26.66
25.58
25.08
27.57
25.65
24.67
12.56
25.58
25.27
87
17.98
Shares (diluted)M
14.69
14.06
14.79
13.16
13.90
13.96
13.35
14.37
13.32
13.69
17.98
(0.30%)
(1.04%)
53
16.84
Buyback yield%
11.78
14.15
16.68
17.19
19.41
18.61
19.25
21.75
21.91
22.84
10.02
21.75
18.93
81
1.446
D/E ratiox
2.117
2.392
2.560
2.944
3.329
3.504
3.826
4.387
5.144
5.597
1.074
4.387
3.417
54
25.58
Enterprise value₹M
1.826
1.862
1.744
1.517
1.580
1.400
1.522
1.583
1.717
1.615
11.88
0.43%
(0.99%)
50
4.155
LT debt₹M
13.43
12.72
11.76
12.68
10.91
11.17
11.82
10.22
9.866
10.02
16.47
(1.69%)
(2.78%)
59
Revenue
₹19.93M
4.39%
1.00×
Cost of revenue
₹12.71M
4.09%
0.97×
Operating expenses
₹3.789M
4.37%
1.00×
Goodwill & intangibles
20.98%
Cash and investments
15.14%
Spread over hurdle
(3.18%)