2.599
Revenue₹M
4.051
4.255
4.549
4.720
4.993
5.204
5.446
5.649
5.978
6.254
2.782
4.61%
5.01%
91
6.18
Revenue growth%
16.84
17.06
14.69
15.63
16.61
15.67
16.02
18.11
19.95
19.16
17.99
18.11
16.72
7
10.34
Gross margin%
14.74
13.89
16.89
15.99
14.66
16.10
17.42
14.95
12.44
10.69
19.29
14.95
14.84
69
9.97
Operating margin%
21.45
19.93
18.58
16.37
18.53
21.01
18.54
16.25
17.16
16.05
9.28
17.16
18.54
92
7.89
Net margin%
24.83
22.51
24.60
21.69
23.54
25.34
26.16
29.14
30.71
29.40
15.74
29.14
25.08
93
8.628
P/E ratio (avg)x
12.42
14.69
17.50
19.87
20.48
20.22
21.71
25.51
27.22
29.49
7.207
25.51
20.35
87
19.75
EV/EBITx
15.30
14.97
14.21
14.02
14.59
14.33
16.15
17.94
17.13
18.98
11.70
17.13
15.13
50
15.22
FCF yield (avg)%
13.51
12.51
14.36
15.85
14.00
14.13
12.61
11.58
13.98
16.74
12.95
13.98
13.99
48
22.20
FCF margin%
12.21
10.51
12.29
14.70
12.17
12.98
11.29
13.91
13.37
12.60
22.74
12.98
12.44
43
1.281
FCF / Net incomex
1.020
1.059
0.995
0.944
0.975
0.996
0.956
1.048
0.928
0.871
0.923
0.956
0.985
40
6.68
ROIC%
22.71
25.23
24.95
25.20
24.51
23.75
24.65
22.27
24.37
24.30
2.86
24.30
24.44
89
20.71
Return on equity%
30.45
30.64
28.60
28.16
25.47
24.33
25.45
24.08
24.83
22.34
7.88
24.33
25.46
49
5.90
Return on assets%
12.73
13.87
13.99
16.34
15.72
16.30
17.69
17.27
17.55
19.76
23.54
17.55
16.32
72
0.26
EPS₹
0.25
0.28
0.31
0.37
0.44
0.53
0.52
0.53
0.61
0.69
0.27
9.47%
10.98%
—
19.92
EPS growth%
3.87
3.44
5.94
5.62
7.74
9.85
8.82
8.11
7.94
5.16
29.30
8.11
6.84
57
0.12
Bookvalue per sh₹
0.47
0.46
0.44
0.48
0.50
0.56
0.55
0.62
0.63
0.62
0.38
4.30%
3.84%
—
0.18
FCF per share₹
0.15
0.16
0.14
0.13
0.12
0.12
0.12
0.11
0.09
0.09
0.22
(5.55%)
(3.92%)
—
0.32
Dividend per sh₹
0.32
0.33
0.33
0.37
0.39
0.40
0.41
0.44
0.44
0.43
0.35
1.91%
2.35%
—
9.46
Div yield (avg)%
5.78
5.97
3.17
5.42
5.54
5.40
6.23
8.06
5.42
5.45
12.72
5.45
5.49
13
2.35
Payout ratio%
10.20
11.33
9.50
10.12
10.96
10.82
9.05
7.18
9.99
9.66
27.77
9.66
10.06
56
10.08
Shares (diluted)M
9.853
10.83
10.28
10.52
11.34
12.37
13.61
14.49
15.98
16.21
9.767
7.40%
4.89%
37
25.29
Buyback yield%
3.24
5.17
3.41
5.89
4.70
4.14
2.30
0.45
1.74
3.33
17.35
2.30
3.37
6
0.866
D/E ratiox
0.656
0.734
0.674
0.700
0.681
0.764
0.728
0.709
0.663
0.754
0.123
0.728
0.704
18
3.336
Enterprise value₹M
0.851
0.951
0.858
0.884
0.889
0.991
1.056
1.095
1.001
1.061
3.932
3.60%
3.23%
37
1.964
LT debt₹M
1.612
1.864
2.004
2.335
2.519
2.784
2.810
3.227
3.619
4.208
2.273
10.81%
10.20%
16
Revenue
₹6.254M
5.01%
1.00×
Cost of revenue
₹3.918M
5.23%
1.02×
Operating expenses
₹1.465M
4.88%
0.99×
Spread over hurdle
(11.16%)