49.30
Revenue₹M
41.95
44.46
48.50
52.08
56.77
59.82
65.26
71.06
76.68
82.30
51.79
7.71%
7.72%
45
20.43
Revenue growth%
11.10
10.26
12.83
14.86
13.26
12.67
14.22
15.26
16.46
16.09
8.50
15.26
13.74
6
23.81
Gross margin%
12.86
15.75
13.69
14.14
11.56
11.93
14.24
17.20
16.90
19.49
9.60
16.90
14.19
44
8.85
Operating margin%
0.40
0.40
3.00
4.37
7.23
8.22
7.06
8.18
8.75
10.36
21.55
8.22
7.15
24
11.32
Net margin%
23.59
22.89
22.68
22.67
22.89
25.52
25.90
28.40
27.19
26.88
14.56
26.88
24.55
34
27.38
P/E ratio (avg)x
23.24
23.44
26.07
25.08
26.50
27.76
28.71
27.95
27.40
28.07
34.24
27.95
26.95
12
31.05
EV/EBITx
31.02
33.16
33.27
34.09
32.01
35.72
38.92
38.20
41.96
44.60
36.30
38.92
34.91
68
24.52
FCF yield (avg)%
0.40
1.86
3.40
4.07
3.29
3.66
4.77
7.53
7.28
5.88
27.57
5.88
3.87
69
14.56
FCF margin%
31.17
29.94
29.13
26.35
23.60
21.85
21.28
19.36
21.63
22.99
23.74
21.63
23.30
26
1.534
FCF / Net incomex
0.941
0.963
1.098
1.141
1.234
1.189
1.253
1.169
1.194
1.331
0.103
1.194
1.179
8
6.25
ROIC%
23.76
24.71
25.04
27.67
25.98
25.58
26.17
25.90
27.74
29.07
26.31
26.17
25.94
19
13.78
Return on equity%
16.25
17.41
17.58
18.96
17.72
18.87
16.27
15.31
14.30
13.19
7.53
15.31
16.84
77
5.02
Return on assets%
10.57
13.16
10.88
9.90
7.13
6.12
7.67
7.70
9.75
8.90
14.94
7.70
9.33
94
0.81
EPS₹
1.28
1.44
1.59
1.90
2.23
2.60
2.70
2.68
3.02
3.51
0.87
9.50%
12.25%
—
15.80
EPS growth%
31.46
34.42
31.55
29.24
29.37
27.86
26.72
29.33
29.50
30.62
21.82
29.33
29.43
51
0.80
Bookvalue per sh₹
0.28
0.26
0.24
0.24
0.24
0.23
0.21
0.19
0.17
0.19
0.48
(4.49%)
(3.09%)
—
0.69
FCF per share₹
0.35
0.37
0.34
0.31
0.35
0.34
0.34
0.30
0.27
0.24
0.36
(7.34%)
(4.13%)
—
0.16
Dividend per sh₹
0.85
0.87
0.89
0.95
0.95
0.93
0.98
0.86
0.91
1.00
0.64
0.86%
2.56%
—
24.74
Div yield (avg)%
24.03
22.19
19.96
20.07
18.11
16.56
15.96
15.68
18.14
15.40
13.59
15.96
18.13
88
23.65
Payout ratio%
18.43
17.37
14.87
13.60
12.18
14.69
13.15
13.68
14.32
14.51
10.66
14.32
14.41
34
32.22
Shares (diluted)M
35.38
31.91
31.81
33.98
32.33
29.78
26.95
27.48
29.35
31.89
33.69
(0.27%)
0.12%
62
9.74
Buyback yield%
13.94
15.93
16.22
18.80
16.32
18.55
18.99
17.00
15.99
17.19
18.87
17.19
16.66
18
1.755
D/E ratiox
2.065
1.963
1.911
1.788
1.865
2.032
2.005
1.883
1.837
1.908
1.330
1.908
1.910
33
37.98
Enterprise value₹M
60.16
66.41
66.17
69.98
65.73
73.32
69.86
76.13
73.87
78.63
56.79
3.65%
3.70%
78
24.05
LT debt₹M
31.60
33.82
32.77
30.36
32.35
30.39
29.74
32.31
29.76
28.98
22.97
(2.17%)
(1.66%)
92
Revenue
₹82.30M
7.72%
1.00×
Cost of revenue
₹49.00M
7.76%
1.00×
Operating expenses
₹8.886M
6.63%
0.90×
Cash and investments
15.58%
Spread over hurdle
(4.08%)