4.191
Revenue₹M
4.119
4.530
4.964
5.446
5.935
6.362
7.025
7.695
8.408
8.991
4.374
8.66%
8.89%
16
8.71
Revenue growth%
18.33
20.28
18.50
16.17
17.32
15.33
15.22
12.41
12.70
13.86
24.35
13.86
15.75
22
20.35
Gross margin%
3.40
2.58
5.53
5.06
2.18
1.76
1.17
0.67
0.40
3.24
13.87
1.17
2.38
14
16.08
Operating margin%
19.78
18.86
17.86
20.45
21.90
23.54
20.87
22.07
21.79
19.49
19.85
21.79
20.66
56
26.28
Net margin%
15.15
12.68
13.05
13.13
12.19
10.06
11.34
11.62
10.78
8.99
18.33
10.78
11.91
13
6.345
P/E ratio (avg)x
32.67
32.91
37.14
37.57
37.95
39.19
44.02
46.69
42.44
48.05
17.90
44.02
38.57
43
8.234
EV/EBITx
27.43
28.93
29.70
31.04
34.48
36.96
39.68
35.75
32.29
35.81
26.84
35.81
33.39
32
19.74
FCF yield (avg)%
25.00
24.92
24.03
26.10
28.05
27.01
26.91
28.74
27.05
26.45
7.69
27.01
26.68
17
15.09
FCF margin%
14.70
13.52
13.98
12.21
11.71
9.41
10.82
9.13
6.46
6.39
22.50
9.13
11.26
11
0.552
FCF / Net incomex
0.581
0.620
0.667
0.578
0.607
0.545
0.595
0.552
0.576
0.513
0.720
0.552
0.580
64
19.41
ROIC%
11.31
11.61
9.90
7.61
4.67
3.19
4.25
4.21
4.29
3.56
6.36
4.21
4.48
47
12.70
Return on equity%
0.40
2.51
4.36
3.08
3.38
3.07
3.25
1.76
4.24
5.38
15.70
3.25
3.16
41
28.57
Return on assets%
13.53
12.55
10.89
11.71
12.23
9.79
11.94
13.98
11.75
10.11
18.60
11.75
11.85
58
4.97
EPS₹
5.94
6.00
5.75
6.16
6.44
6.22
6.49
7.24
7.22
8.63
5.43
6.03%
4.98%
—
12.73
EPS growth%
16.52
17.82
20.10
17.35
14.79
17.54
19.64
18.86
19.23
21.43
22.30
19.23
18.34
87
3.35
Bookvalue per sh₹
1.92
1.89
1.96
1.82
1.88
1.87
1.84
1.78
1.70
1.57
1.49
(3.48%)
(1.19%)
—
0.75
FCF per share₹
5.36
5.09
5.55
5.73
5.87
6.87
6.73
7.78
9.09
10.66
2.60
12.66%
6.83%
—
3.00
Dividend per sh₹
1.14
1.22
1.16
1.11
1.14
1.08
1.18
1.32
1.25
1.43
5.18
4.58%
1.53%
—
17.95
Div yield (avg)%
27.18
29.60
27.10
26.68
25.27
27.20
28.73
26.59
28.76
26.44
25.97
27.20
27.14
19
20.37
Payout ratio%
14.85
17.39
15.64
16.77
15.11
13.12
13.30
13.65
10.89
8.63
10.66
13.12
14.25
32
1.378
Shares (diluted)M
1.091
1.106
1.225
1.229
1.155
1.077
1.152
1.244
1.259
1.284
1.340
2.14%
0.32%
85
2.34
Buyback yield%
15.18
12.45
13.13
16.05
17.09
19.82
18.47
19.64
17.79
16.18
11.58
18.47
16.64
51
1.597
D/E ratiox
1.090
1.180
1.154
1.275
1.209
1.116
1.254
1.430
1.322
1.328
1.321
1.322
1.231
62
3.116
Enterprise value₹M
2.229
2.379
2.292
2.397
2.466
2.329
2.150
1.999
1.940
1.915
0.787
(4.94%)
(2.52%)
73
1.075
LT debt₹M
3.348
3.867
4.376
5.234
6.148
7.010
7.530
7.568
8.589
8.781
4.643
7.39%
12.05%
9
Revenue
₹8.991M
8.89%
1.00×
Cost of revenue
₹4.382M
8.86%
1.00×
Operating expenses
₹1.447M
9.18%
1.03×
Goodwill & intangibles
20.25%