18.40
Revenue₹M
34.17
37.07
40.23
42.74
45.57
49.24
53.46
57.72
62.53
68.87
18.78
8.61%
8.24%
34
16.65
Revenue growth%
12.40
14.90
13.48
11.97
9.23
9.78
8.85
8.49
7.41
7.71
12.31
8.49
9.50
72
18.86
Gross margin%
27.80
24.82
24.42
26.46
28.28
27.17
30.17
28.97
30.13
30.99
26.00
30.13
28.04
90
16.43
Operating margin%
32.30
29.43
28.95
29.13
26.83
28.93
29.94
27.71
29.26
29.93
23.30
29.26
29.19
38
8.11
Net margin%
24.04
23.93
25.38
24.90
23.70
21.35
19.21
20.63
18.84
20.34
2.43
20.34
22.52
71
21.21
P/E ratio (avg)x
30.14
31.10
32.25
35.83
33.79
32.70
37.32
39.49
40.08
46.94
32.24
39.49
34.81
69
36.75
EV/EBITx
36.78
40.82
42.43
39.92
41.90
46.27
48.47
51.65
54.85
60.22
33.41
51.65
44.35
73
15.48
FCF yield (avg)%
6.16
5.34
4.71
2.58
3.49
0.93
3.16
3.28
4.82
6.43
5.77
3.28
4.10
71
11.18
FCF margin%
22.89
20.56
20.43
20.14
18.15
19.21
21.58
19.80
17.01
19.01
25.19
19.21
19.97
55
1.062
FCF / Net incomex
0.476
0.527
0.468
0.448
0.497
0.457
0.425
0.436
0.418
0.385
1.485
0.425
0.452
64
28.56
ROIC%
0.91
0.40
0.44
3.17
2.22
1.41
1.81
1.75
1.24
0.40
28.43
1.41
1.32
84
6.18
Return on equity%
15.96
18.44
16.09
15.41
14.34
11.46
14.28
13.57
15.43
12.70
25.94
13.57
14.87
78
27.65
Return on assets%
23.18
23.50
25.33
24.24
24.31
21.42
19.13
18.95
21.24
20.10
23.87
20.10
22.30
41
0.49
EPS₹
0.71
0.73
0.84
0.90
0.97
0.98
0.95
0.97
0.98
1.16
0.53
3.65%
6.58%
—
23.80
EPS growth%
26.90
27.96
28.42
29.28
27.38
30.21
31.13
29.96
28.16
30.83
7.67
30.21
28.85
65
0.36
Bookvalue per sh₹
0.87
0.86
0.89
0.94
1.13
1.36
1.60
1.67
1.91
2.03
0.47
12.31%
10.93%
—
0.19
FCF per share₹
0.47
0.47
0.48
0.56
0.58
0.64
0.72
0.72
0.85
0.95
0.49
10.51%
8.26%
—
0.44
Dividend per sh₹
0.57
0.63
0.69
0.63
0.62
0.69
0.69
0.66
0.66
0.68
0.57
1.82%
1.38%
—
25.75
Div yield (avg)%
24.70
22.91
24.90
24.58
22.90
25.43
24.67
24.04
22.41
25.20
17.40
24.67
24.63
5
26.27
Payout ratio%
7.60
10.47
12.93
11.64
14.43
16.64
16.85
17.96
17.02
19.00
6.66
17.02
15.54
10
37.67
Shares (diluted)M
26.71
24.72
23.24
22.26
22.38
22.36
23.82
21.67
22.32
23.78
38.28
1.23%
(1.51%)
19
16.04
Buyback yield%
27.32
25.22
27.77
27.40
24.86
22.20
24.63
23.65
26.24
28.11
5.27
24.63
25.73
35
0.991
D/E ratiox
1.764
1.731
1.556
1.478
1.524
1.558
1.408
1.250
1.358
1.351
0.294
1.358
1.501
90
19.01
Enterprise value₹M
59.87
69.71
75.12
73.37
71.31
70.77
68.57
79.65
88.04
92.44
42.74
5.33%
4.26%
87
7.143
LT debt₹M
48.52
53.58
54.45
54.09
52.15
58.31
70.14
80.52
94.85
113.4
23.66
16.80%
10.24%
91
Revenue
₹68.87M
8.24%
1.00×
Cost of revenue
₹43.40M
8.60%
1.03×
Operating expenses
₹17.13M
8.17%
0.99×
Spread over hurdle
(4.68%)