46.87
Revenue₹M
33.71
35.85
37.23
39.76
42.23
45.21
46.37
49.14
50.80
53.02
49.59
4.66%
4.94%
17
23.35
Revenue growth%
4.74
6.85
9.27
11.69
10.10
9.29
10.94
11.58
10.75
12.98
7.25
10.94
10.42
54
11.80
Gross margin%
13.30
15.77
15.93
17.83
19.83
18.77
17.05
19.96
22.38
20.07
24.89
19.96
18.30
24
16.24
Operating margin%
14.21
15.27
17.03
17.08
18.25
17.11
16.65
15.59
14.79
15.35
29.22
15.59
16.12
37
22.74
Net margin%
4.65
4.79
6.87
5.57
7.57
8.77
6.14
5.19
3.17
4.80
29.86
5.19
5.38
31
20.95
P/E ratio (avg)x
10.78
11.79
13.60
13.71
15.11
15.16
15.20
17.90
18.63
18.56
13.28
17.90
15.14
57
6.216
EV/EBITx
17.37
15.68
14.62
14.25
14.17
12.58
13.61
14.49
12.98
13.89
17.19
13.61
14.21
71
13.08
FCF yield (avg)%
12.14
10.19
10.65
9.57
11.77
12.89
14.25
15.78
17.35
15.97
9.03
15.78
12.51
66
20.32
FCF margin%
15.88
16.21
13.80
14.21
14.99
17.00
17.09
18.15
16.15
16.29
2.37
17.00
16.18
50
0.395
FCF / Net incomex
0.281
0.270
0.268
0.268
0.253
0.257
0.293
0.293
0.280
0.289
0.132
0.289
0.275
20
4.61
ROIC%
2.21
1.87
1.84
0.55
0.40
1.23
4.22
1.32
0.40
0.40
11.76
1.23
1.27
81
12.20
Return on equity%
13.86
14.78
14.96
17.48
17.66
16.97
14.40
12.15
12.06
13.06
18.07
13.06
14.59
31
24.60
Return on assets%
16.04
18.73
15.76
17.75
19.06
19.34
17.18
17.71
18.18
17.03
13.44
17.71
17.73
42
3.63
EPS₹
2.17
2.34
2.01
1.83
1.89
1.79
1.83
1.56
1.54
1.57
3.86
(3.61%)
(3.57%)
—
24.25
EPS growth%
21.85
23.63
22.22
20.87
20.14
22.07
21.66
23.89
22.55
21.88
21.88
22.07
21.97
63
2.11
Bookvalue per sh₹
7.04
7.07
7.85
7.77
8.52
9.84
9.28
9.94
10.18
9.85
5.04
2.93%
3.65%
—
4.57
FCF per share₹
3.49
3.25
3.35
3.28
3.67
3.69
3.36
3.50
3.74
4.17
2.97
2.60%
2.88%
—
2.39
Dividend per sh₹
4.36
4.61
5.36
6.04
6.05
5.84
5.64
6.26
6.53
6.96
4.40
2.86%
5.37%
—
22.78
Div yield (avg)%
3.27
2.18
2.81
3.20
4.55
6.46
6.58
5.79
6.46
8.28
27.73
6.46
5.17
51
15.63
Payout ratio%
3.52
1.49
3.37
3.09
4.13
1.32
0.70
0.40
1.66
0.40
27.65
0.70
1.57
78
10.07
Shares (diluted)M
13.11
12.06
13.34
14.61
16.65
16.10
15.07
16.91
17.69
16.23
10.25
(0.52%)
2.25%
59
23.49
Buyback yield%
2.91
4.75
3.47
3.45
3.64
4.15
6.68
7.14
5.10
4.96
13.06
5.10
4.45
94
0.934
D/E ratiox
1.349
1.288
1.327
1.553
1.509
1.533
1.452
1.512
1.773
2.000
1.241
1.533
1.510
76
37.63
Enterprise value₹M
60.32
59.56
66.58
66.47
78.74
80.26
81.04
95.20
111.6
132.6
17.26
10.98%
8.43%
8
21.64
LT debt₹M
16.28
16.83
18.35
21.30
24.45
25.09
23.94
22.83
24.25
23.53
14.11
(0.76%)
5.43%
76
Revenue
₹53.02M
4.94%
1.00×
Cost of revenue
₹27.13M
4.92%
1.00×
Operating expenses
₹9.572M
4.26%
0.94×
Property and equipment
16.07%
Return on capital
111.93%
Spread over hurdle
100.58%