26.90
Revenue₹M
12.10
13.01
14.40
15.81
17.36
18.58
20.56
22.41
24.56
26.97
29.17
9.21%
9.09%
31
15.10
Revenue growth%
22.14
19.98
19.56
17.56
16.42
14.68
14.26
13.08
13.44
13.53
20.08
13.53
15.55
25
13.36
Gross margin%
30.23
30.80
30.22
31.38
34.25
31.81
32.89
31.62
31.29
32.74
15.89
31.81
31.50
29
6.99
Operating margin%
19.55
19.23
20.40
18.33
20.71
20.18
18.37
17.13
20.03
19.95
5.83
19.95
19.75
33
6.05
Net margin%
16.25
15.31
13.00
12.03
11.53
10.00
8.98
9.36
8.60
10.10
15.85
9.36
10.82
67
36.79
P/E ratio (avg)x
48.10
49.33
52.63
59.58
61.41
70.93
69.59
75.28
86.77
94.88
10.86
75.28
65.50
78
19.44
EV/EBITx
38.87
37.19
40.80
46.23
44.61
48.68
49.64
51.68
53.38
59.70
19.41
51.68
47.45
46
13.77
FCF yield (avg)%
5.86
8.66
6.69
4.96
4.54
7.39
5.97
3.72
3.85
6.37
13.31
5.97
5.92
84
20.29
FCF margin%
20.18
22.57
24.78
27.60
27.91
29.22
29.03
27.16
27.01
29.22
17.11
29.03
27.38
47
1.040
FCF / Net incomex
0.612
0.641
0.709
0.686
0.699
0.774
0.883
0.853
0.905
1.007
1.402
0.883
0.741
12
2.40
ROIC%
19.09
19.53
17.78
18.58
19.98
18.53
18.48
17.38
15.15
16.51
8.98
17.38
18.50
27
5.40
Return on equity%
15.67
18.45
19.48
19.48
19.75
22.43
24.58
24.70
27.48
25.16
23.40
24.70
21.09
51
24.81
Return on assets%
6.12
3.57
4.41
5.49
2.68
5.20
2.48
2.32
1.14
3.84
7.46
2.48
3.70
14
0.85
EPS₹
1.14
1.14
1.08
1.11
1.26
1.29
1.31
1.45
1.60
1.51
0.95
3.69%
2.81%
—
14.03
EPS growth%
11.51
13.04
12.85
10.18
10.89
7.91
9.89
12.50
10.78
13.72
24.56
10.78
11.20
34
0.53
Bookvalue per sh₹
2.39
2.71
2.90
2.83
2.83
3.13
2.99
3.27
3.13
3.56
1.49
4.73%
3.73%
—
1.85
FCF per share₹
0.87
1.01
1.07
1.18
1.43
1.42
1.42
1.45
1.65
1.72
0.48
3.69%
8.97%
—
1.12
Dividend per sh₹
0.99
1.10
1.23
1.45
1.64
1.62
1.73
1.89
2.00
2.25
1.65
6.55%
10.00%
—
28.98
Div yield (avg)%
16.13
16.41
17.58
19.92
20.95
19.25
19.79
17.47
15.39
13.32
7.70
17.47
17.52
50
7.20
Payout ratio%
24.39
27.06
27.42
29.12
31.74
32.18
29.88
31.08
30.69
27.75
6.51
30.69
29.50
50
4.651
Shares (diluted)M
3.752
3.575
3.740
4.064
4.163
4.332
4.112
3.965
3.561
3.133
4.818
(5.52%)
(0.83%)
65
27.20
Buyback yield%
21.60
20.34
22.15
21.81
24.30
25.37
24.42
25.30
24.08
21.87
10.49
24.42
23.12
58
1.632
D/E ratiox
0.214
0.223
0.200
0.206
0.177
0.193
0.177
0.185
0.195
0.211
0.786
0.193
0.197
30
8.476
Enterprise value₹M
33.11
35.96
33.18
31.65
32.39
33.84
33.88
34.38
35.38
37.21
25.81
2.81%
2.52%
63
28.80
LT debt₹M
27.99
31.43
28.37
30.89
34.73
36.64
38.81
41.40
44.92
48.57
3.153
6.93%
6.58%
78
Revenue
₹26.97M
9.09%
1.00×
Cost of revenue
₹14.51M
9.27%
1.02×
Operating expenses
₹4.577M
8.32%
0.93×
Goodwill & intangibles
15.38%
Spread over hurdle
(2.54%)