0.908
Revenue₹M
7.779
8.446
9.113
9.933
10.60
11.36
12.05
12.92
13.70
14.38
0.952
6.29%
6.85%
29
16.65
Revenue growth%
7.39
4.84
3.48
2.65
4.48
1.54
0.63
2.59
2.06
2.40
23.45
2.06
2.62
22
4.48
Gross margin%
21.90
22.87
21.31
18.78
21.70
21.43
20.91
18.15
20.19
19.22
23.58
20.19
21.11
78
5.18
Operating margin%
0.40
0.40
0.40
0.90
0.40
2.39
4.01
4.99
5.61
7.53
10.38
4.99
1.64
65
26.32
Net margin%
25.11
23.80
25.98
25.63
27.89
29.21
26.85
24.63
24.08
22.19
3.52
24.63
25.37
34
19.98
P/E ratio (avg)x
47.15
49.59
49.32
52.48
60.89
64.45
63.72
63.87
66.84
68.19
13.92
64.45
62.30
80
29.14
EV/EBITx
41.29
44.93
51.11
58.21
62.52
73.91
77.81
81.12
83.90
84.67
20.42
81.12
68.21
20
8.41
FCF yield (avg)%
28.41
25.76
28.21
26.05
25.29
28.11
28.49
30.40
30.15
32.06
24.18
30.15
28.31
41
26.85
FCF margin%
22.89
24.49
25.30
26.77
24.59
25.09
27.11
28.61
27.41
29.02
4.13
27.41
26.03
56
0.105
FCF / Net incomex
1.109
1.015
1.112
1.166
1.183
1.125
1.098
1.106
1.062
1.089
0.380
1.098
1.107
61
19.87
ROIC%
8.07
5.09
6.38
9.28
7.55
10.25
10.73
8.48
6.54
9.22
15.35
9.22
8.28
80
4.71
Return on equity%
16.81
19.02
21.11
22.42
25.20
24.22
26.57
29.40
31.83
30.86
29.05
29.40
24.71
21
4.83
Return on assets%
20.24
17.56
19.73
22.49
20.85
22.80
23.68
24.38
26.46
24.55
15.77
24.38
22.65
11
0.36
EPS₹
0.39
0.44
0.49
0.51
0.51
0.56
0.61
0.65
0.65
0.62
0.40
4.06%
3.80%
—
5.34
EPS growth%
28.78
29.30
27.55
28.94
31.11
32.66
34.68
33.39
33.06
33.20
15.05
33.20
31.89
80
0.21
Bookvalue per sh₹
0.53
0.56
0.60
0.71
0.79
0.81
0.89
1.01
1.12
1.26
0.41
9.92%
10.47%
—
0.16
FCF per share₹
0.32
0.39
0.40
0.43
0.41
0.41
0.50
0.53
0.64
0.71
0.08
11.44%
9.97%
—
0.13
Dividend per sh₹
0.34
0.35
0.32
0.33
0.36
0.38
0.34
0.32
0.33
0.33
0.30
(1.72%)
(0.89%)
—
6.37
Div yield (avg)%
16.76
16.77
18.16
20.65
20.30
18.29
20.64
20.89
19.14
20.70
12.65
20.64
19.72
18
11.44
Payout ratio%
30.47
33.28
33.85
31.29
32.59
30.77
32.15
32.49
30.34
31.62
23.10
31.62
31.88
55
7.638
Shares (diluted)M
6.306
5.788
5.522
5.191
4.978
5.090
5.180
5.652
5.319
5.574
7.303
2.29%
(1.71%)
68
4.84
Buyback yield%
21.35
20.49
23.49
26.33
25.66
23.44
21.12
23.25
20.46
23.23
14.71
23.23
23.24
40
1.138
D/E ratiox
0.233
0.235
0.227
0.264
0.286
0.310
0.326
0.377
0.438
0.469
1.464
0.377
0.298
24
7.882
Enterprise value₹M
4.817
4.467
4.456
4.914
4.807
5.118
4.780
4.572
4.533
5.133
4.803
1.32%
0.62%
59
4.806
LT debt₹M
1.753
1.507
1.627
1.603
1.552
1.345
1.391
1.247
1.226
1.161
4.087
(5.63%)
(4.09%)
65
Revenue
₹14.38M
6.85%
1.00×
Cost of revenue
₹7.697M
6.69%
0.99×
Operating expenses
₹3.348M
6.88%
1.00×
Goodwill & intangibles
16.98%
Spread over hurdle
25.18%