0.435
Revenue₹M
10.84
10.95
10.92
10.91
11.13
11.36
11.34
11.57
12.00
12.06
0.464
1.62%
1.25%
55
3.65
Revenue growth%
24.29
22.33
19.67
21.75
19.70
20.77
18.82
20.96
20.14
18.67
17.01
20.14
20.45
18
5.26
Gross margin%
5.38
4.79
6.61
6.93
5.51
5.42
4.37
2.09
0.40
0.92
20.65
2.09
5.08
62
17.96
Operating margin%
3.90
3.97
1.02
1.47
1.49
1.82
3.15
1.70
2.70
3.65
15.95
2.70
2.26
91
18.56
Net margin%
2.36
4.40
1.55
3.93
2.56
4.36
3.11
0.81
2.87
1.60
28.77
2.87
2.71
44
13.83
P/E ratio (avg)x
50.00
49.99
49.82
46.64
48.24
44.84
48.27
50.07
51.27
52.61
20.03
50.07
49.91
65
13.67
EV/EBITx
16.59
16.15
17.00
16.62
19.32
19.48
22.60
26.24
27.17
26.04
7.914
26.04
19.40
35
7.94
FCF yield (avg)%
3.41
1.58
0.40
0.40
0.40
0.40
2.16
1.06
0.40
2.43
4.22
1.06
0.73
37
24.04
FCF margin%
10.19
8.68
6.08
6.78
3.84
4.03
6.29
7.51
9.63
11.01
7.69
7.51
7.15
58
0.404
FCF / Net incomex
1.287
1.384
1.376
1.348
1.291
1.308
1.534
1.543
1.566
1.615
1.237
1.543
1.380
44
27.16
ROIC%
15.42
14.65
16.42
18.30
18.54
16.02
18.78
19.44
21.56
20.87
2.69
19.44
18.42
82
19.29
Return on equity%
24.09
26.09
23.60
22.62
23.68
25.89
26.61
27.38
29.54
31.75
12.31
27.38
25.99
19
20.11
Return on assets%
12.96
13.41
10.95
12.24
14.74
12.50
14.81
15.27
14.66
15.91
17.69
14.81
14.03
19
0.62
EPS₹
0.63
0.72
0.85
0.88
1.01
1.04
1.22
1.21
1.36
1.55
0.65
8.80%
11.06%
—
21.89
EPS growth%
1.37
0.88
2.54
2.92
4.17
4.19
5.79
5.84
4.43
6.64
11.42
5.79
4.18
35
0.97
Bookvalue per sh₹
1.54
1.61
1.70
1.87
1.95
2.20
2.63
2.87
2.92
3.38
0.58
11.62%
8.20%
—
0.74
FCF per share₹
0.82
0.85
0.91
0.95
1.03
0.99
1.04
1.09
1.02
0.97
1.04
(1.17%)
2.07%
—
1.02
Dividend per sh₹
1.42
1.61
1.57
1.52
1.78
1.97
2.21
2.46
2.49
2.50
0.81
6.96%
6.85%
—
24.95
Div yield (avg)%
12.23
12.01
10.58
7.75
7.98
10.33
8.69
7.13
9.38
8.60
25.68
8.69
9.04
84
21.51
Payout ratio%
26.71
25.17
23.77
25.14
22.25
21.94
22.41
21.62
23.55
25.71
12.43
22.41
23.66
86
9.843
Shares (diluted)M
13.44
15.70
16.45
16.18
17.75
19.46
20.50
22.79
26.52
28.56
10.26
9.98%
8.48%
78
3.78
Buyback yield%
24.67
22.70
24.95
25.78
27.96
29.76
28.99
29.51
31.74
34.06
13.56
29.76
28.47
8
0.839
D/E ratiox
0.634
0.743
0.799
0.848
0.908
0.915
0.995
0.968
0.999
0.988
1.422
0.988
0.911
68
9.523
Enterprise value₹M
10.71
10.70
11.04
11.55
13.90
14.11
16.91
18.32
19.21
19.95
5.860
7.50%
8.37%
67
0.891
LT debt₹M
11.31
12.39
14.55
14.85
17.95
19.90
21.31
22.08
22.64
27.11
1.011
8.60%
10.00%
54
Revenue
₹12.06M
1.25%
1.00×
Cost of revenue
₹8.225M
1.17%
0.99×
Operating expenses
₹2.870M
1.34%
1.01×
Goodwill & intangibles
17.04%
Spread over hurdle
(3.99%)