32.68
Revenue₹M
72.60
77.41
82.92
87.27
91.34
94.86
98.53
102.0
106.7
113.9
35.77
4.51%
5.01%
89
7.24
Revenue growth%
21.89
20.13
19.84
20.49
17.83
17.11
19.08
16.63
14.46
17.25
24.28
17.11
18.45
9
4.39
Gross margin%
6.74
7.93
7.03
5.34
8.28
10.10
8.60
5.96
7.26
8.90
4.84
8.60
7.60
84
5.12
Operating margin%
20.45
18.81
18.84
17.76
19.40
17.02
14.63
15.79
18.19
20.76
18.73
17.02
18.50
8
8.57
Net margin%
12.49
14.48
11.79
10.49
8.39
9.84
8.66
6.85
9.64
6.72
3.55
8.66
9.74
14
10.30
P/E ratio (avg)x
37.80
43.61
50.95
52.51
54.32
60.28
69.23
70.33
78.66
88.51
23.02
70.33
57.30
94
12.19
EV/EBITx
13.77
15.60
13.98
15.12
14.50
13.19
11.99
11.30
11.85
12.02
14.21
11.99
13.48
6
24.33
FCF yield (avg)%
13.23
15.16
13.50
11.59
13.29
11.75
11.72
9.60
7.85
7.84
23.11
9.60
11.74
85
20.32
FCF margin%
18.66
19.09
18.28
17.26
14.30
11.82
11.42
11.84
9.99
12.70
20.02
11.82
13.50
12
0.212
FCF / Net incomex
1.736
1.673
1.775
1.652
1.706
1.685
1.608
1.811
1.757
1.860
0.710
1.757
1.721
60
20.27
ROIC%
17.59
14.66
15.58
14.00
15.99
15.45
13.78
12.31
14.41
11.65
19.46
13.78
14.54
12
19.73
Return on equity%
6.10
3.39
5.53
6.40
7.72
10.58
12.66
9.72
7.79
5.09
21.84
9.72
7.06
93
16.54
Return on assets%
22.51
21.39
24.23
24.41
22.73
21.05
20.84
23.78
23.70
22.21
19.14
22.21
22.62
43
2.17
EPS₹
2.83
3.39
3.48
3.66
4.29
4.53
4.56
4.74
5.65
6.84
2.30
9.77%
10.72%
—
26.04
EPS growth%
28.66
27.88
28.40
25.66
27.41
25.27
22.55
20.26
18.96
18.63
21.29
20.26
25.46
51
4.17
Bookvalue per sh₹
6.74
6.79
6.37
5.62
5.94
5.57
5.95
5.10
4.46
4.80
2.47
(4.18%)
(3.54%)
—
4.71
FCF per share₹
2.79
2.69
2.86
3.18
2.93
3.00
2.75
2.52
2.43
2.26
3.92
(5.02%)
(1.23%)
—
3.14
Dividend per sh₹
5.91
5.48
5.74
5.62
6.07
6.16
5.38
4.95
4.59
4.76
3.28
(4.76%)
(1.54%)
—
20.07
Div yield (avg)%
13.42
14.91
13.56
14.29
14.81
15.62
14.01
14.65
14.39
14.98
15.16
14.65
14.52
78
21.58
Payout ratio%
25.80
25.19
27.14
27.02
29.13
27.83
27.87
27.92
25.25
25.62
2.30
27.83
27.08
22
10.72
Shares (diluted)M
11.94
12.74
13.91
13.96
13.19
12.99
13.80
13.48
13.47
13.43
10.57
0.37%
1.60%
36
9.03
Buyback yield%
4.54
3.71
2.03
5.00
4.93
5.85
4.61
5.73
7.85
5.37
13.99
5.73
4.96
90
1.681
D/E ratiox
0.660
0.667
0.642
0.768
0.737
0.798
0.781
0.854
0.899
0.967
1.192
0.854
0.775
89
72.91
Enterprise value₹M
77.33
74.34
73.79
84.82
94.93
100.7
101.1
97.54
94.04
89.53
67.75
(1.16%)
1.99%
28
80.13
LT debt₹M
72.50
71.31
74.10
74.65
86.98
99.45
99.90
99.82
119.8
139.7
60.65
9.94%
8.72%
82
Revenue
₹113.9M
5.01%
1.00×
Cost of revenue
₹61.04M
4.89%
0.99×
Operating expenses
₹21.95M
5.24%
1.02×
Goodwill & intangibles
17.16%
Property and equipment
15.84%