59.68
Revenue₹M
72.86
75.82
77.60
78.81
78.88
81.90
85.08
85.79
87.01
88.30
62.50
2.28%
2.33%
68
25.73
Revenue growth%
19.69
16.72
18.55
18.60
15.67
17.41
15.60
13.61
12.34
12.45
25.96
13.61
16.19
65
13.07
Gross margin%
26.58
27.41
27.55
30.41
31.65
31.42
31.96
29.94
28.53
30.72
27.36
30.72
30.18
66
12.87
Operating margin%
6.66
9.13
8.28
7.09
9.49
10.22
8.31
7.75
7.41
5.43
7.26
7.75
8.02
36
5.06
Net margin%
8.92
7.75
8.16
8.34
6.74
8.12
7.07
9.51
11.70
12.27
26.30
9.51
8.25
28
20.30
P/E ratio (avg)x
25.11
24.60
23.59
25.72
23.55
25.48
25.75
24.34
26.49
27.83
24.78
25.75
25.29
26
12.73
EV/EBITx
35.79
38.87
46.26
49.77
52.43
58.66
63.08
68.95
74.24
75.56
6.906
68.95
55.55
24
8.70
FCF yield (avg)%
13.59
12.75
14.85
16.36
18.23
17.83
17.20
18.53
17.28
19.47
28.45
17.83
17.24
77
11.67
FCF margin%
28.47
31.28
32.10
31.25
31.02
28.08
27.71
28.23
25.99
28.82
3.37
28.08
28.65
55
1.616
FCF / Net incomex
2.958
3.193
3.168
3.330
3.187
3.368
3.461
3.312
3.426
4.018
1.244
3.426
3.321
91
14.18
ROIC%
14.72
16.00
17.22
14.45
15.76
13.53
11.98
11.16
13.69
14.72
4.93
13.53
14.58
27
7.98
Return on equity%
6.46
8.01
7.01
8.37
6.40
3.69
4.24
5.74
4.50
6.15
4.49
4.50
6.28
31
17.23
Return on assets%
16.80
19.43
21.76
18.82
17.59
15.69
16.66
15.63
13.08
14.86
7.82
15.63
16.73
83
3.12
EPS₹
9.85
11.21
11.96
13.30
13.71
16.47
19.14
22.19
22.86
25.68
3.40
13.38%
11.67%
—
26.73
EPS growth%
20.81
21.52
23.84
25.79
28.71
29.35
28.06
26.97
29.73
27.54
4.45
28.06
27.26
27
5.77
Bookvalue per sh₹
5.17
4.91
4.83
5.62
5.81
6.45
6.53
6.33
6.87
6.58
8.38
2.52%
3.15%
—
2.43
FCF per share₹
3.96
4.59
5.07
4.95
4.69
4.58
4.39
5.07
5.22
5.10
6.92
1.69%
2.04%
—
1.15
Dividend per sh₹
2.28
2.09
1.89
1.88
1.69
1.51
1.61
1.47
1.32
1.23
3.44
(6.13%)
(6.58%)
—
24.74
Div yield (avg)%
25.36
26.73
24.35
23.71
26.29
24.39
22.61
20.02
19.91
18.25
4.75
20.02
24.03
82
27.66
Payout ratio%
21.60
19.21
18.70
18.09
20.54
20.93
19.89
22.48
21.48
21.60
9.88
21.48
20.73
51
10.59
Shares (diluted)M
10.01
10.76
12.02
11.31
10.56
9.810
10.94
12.44
12.34
13.93
10.27
5.70%
2.79%
90
14.54
Buyback yield%
25.82
24.34
24.43
23.73
25.71
25.95
23.06
22.42
20.39
22.06
12.93
22.42
24.04
33
0.259
D/E ratiox
2.062
2.379
2.359
2.694
3.001
3.227
3.448
3.371
3.454
3.584
0.351
3.448
3.114
34
9.048
Enterprise value₹M
14.19
15.29
16.95
17.51
15.27
15.83
15.56
15.44
15.51
15.84
57.42
0.74%
1.52%
62
53.10
LT debt₹M
43.55
37.89
35.36
32.17
32.51
29.46
28.21
24.14
23.10
23.26
48.96
(6.47%)
(6.66%)
36
Revenue
₹88.30M
2.33%
1.00×
Cost of revenue
₹47.21M
2.40%
1.01×
Operating expenses
₹10.91M
0.90%
0.87×
Property and equipment
16.95%
Spread over hurdle
24.56%