20.84
Revenue₹M
30.72
33.53
36.20
38.78
42.13
45.62
48.50
53.10
57.43
62.91
22.33
8.35%
8.36%
75
11.48
Revenue growth%
15.42
16.17
18.79
16.95
19.51
19.94
20.46
19.03
17.86
17.92
3.42
19.03
18.36
89
27.97
Gross margin%
0.40
3.27
1.39
2.97
1.20
0.40
0.40
0.40
0.40
2.61
8.59
0.40
0.80
61
22.95
Operating margin%
8.03
8.83
11.16
9.12
11.72
12.23
11.31
8.40
7.15
4.68
21.97
8.40
8.98
87
17.84
Net margin%
14.87
12.32
14.57
13.90
12.42
12.82
14.14
13.30
13.62
11.57
24.42
13.30
13.46
21
10.25
P/E ratio (avg)x
10.31
10.65
11.91
13.21
15.24
17.11
17.85
17.28
19.31
18.97
20.79
17.85
16.18
15
26.27
EV/EBITx
36.93
39.76
38.39
40.44
38.24
34.45
31.18
32.32
33.95
36.31
20.11
33.95
36.62
89
8.61
FCF yield (avg)%
9.86
10.22
8.84
8.74
10.57
12.93
13.19
11.12
9.26
9.46
14.74
11.12
10.04
51
9.53
FCF margin%
18.00
16.53
15.41
12.95
12.47
13.75
12.05
12.12
10.69
8.99
2.25
12.05
12.71
54
0.515
FCF / Net incomex
1.487
1.659
1.954
2.244
2.409
2.446
2.547
2.609
2.608
2.643
1.549
2.608
2.428
61
18.56
ROIC%
8.73
6.68
9.34
6.98
5.69
8.47
6.54
6.78
4.04
4.91
5.91
6.54
6.73
80
28.80
Return on equity%
8.11
10.34
12.34
12.48
12.05
9.56
11.55
10.84
11.65
12.34
6.23
11.55
11.60
50
23.34
Return on assets%
29.14
28.18
26.35
26.87
29.31
29.43
31.12
31.11
33.29
36.18
8.12
31.12
29.37
52
0.65
EPS₹
1.34
1.40
1.42
1.31
1.29
1.26
1.40
1.39
1.54
1.69
0.72
5.58%
2.19%
—
7.68
EPS growth%
23.22
24.22
27.03
29.90
31.71
31.62
31.72
34.17
34.10
36.32
13.59
34.10
31.66
39
1.47
Bookvalue per sh₹
3.27
3.13
3.12
3.27
3.36
3.53
3.92
4.04
3.94
3.84
0.64
2.70%
1.99%
—
1.19
FCF per share₹
1.84
1.78
1.91
1.84
1.82
1.63
1.65
1.45
1.57
1.49
1.60
(3.91%)
(1.88%)
—
2.36
Dividend per sh₹
2.20
2.39
2.65
2.95
3.35
3.33
3.47
4.02
4.50
5.35
2.18
9.82%
9.09%
—
15.67
Div yield (avg)%
30.83
33.23
32.79
33.39
35.20
38.09
36.64
34.38
31.67
30.84
22.51
34.38
33.31
75
12.13
Payout ratio%
31.59
34.00
34.33
31.59
33.57
34.40
34.28
31.88
33.67
33.03
20.24
33.67
33.62
40
10.31
Shares (diluted)M
10.02
8.837
8.616
7.744
7.323
7.359
6.855
7.363
6.312
6.453
10.24
(2.50%)
(4.53%)
77
25.21
Buyback yield%
15.57
16.04
14.01
12.22
12.30
9.45
7.15
4.97
3.82
5.10
6.45
5.10
10.84
38
0.984
D/E ratiox
0.168
0.163
0.176
0.161
0.164
0.162
0.159
0.169
0.156
0.148
0.248
0.159
0.162
22
43.79
Enterprise value₹M
8.117
8.716
8.386
8.347
7.401
7.764
7.813
7.408
7.092
7.370
48.47
(0.09%)
(1.69%)
16
16.50
LT debt₹M
35.55
38.34
36.10
35.96
38.71
39.04
41.44
37.81
36.39
39.01
37.37
0.15%
1.72%
25
Revenue
₹62.91M
8.36%
1.00×
Cost of revenue
₹42.39M
8.38%
1.00×
Operating expenses
₹11.27M
8.26%
0.99×
Spread over hurdle
(4.66%)