5.306
Revenue₹M
16.12
16.94
17.52
18.60
19.19
19.97
20.97
22.38
23.63
25.03
5.900
5.46%
4.83%
86
28.11
Revenue growth%
15.46
15.06
16.76
14.08
11.81
9.06
11.63
14.24
11.68
14.26
19.65
11.68
14.16
81
23.14
Gross margin%
26.12
24.72
24.64
26.82
26.05
23.17
24.86
24.27
24.48
27.27
7.06
24.48
24.79
94
19.02
Operating margin%
13.19
14.96
17.75
18.76
18.50
16.50
19.04
20.33
22.77
23.15
22.89
20.33
18.63
95
21.71
Net margin%
27.68
29.44
26.73
29.05
26.64
24.46
25.77
24.88
25.30
22.57
22.51
24.88
26.21
94
19.97
P/E ratio (avg)x
17.19
18.23
19.46
21.44
21.08
23.42
24.29
25.75
27.11
29.41
11.40
25.75
22.43
28
10.72
EV/EBITx
25.30
24.54
25.66
25.81
28.44
33.82
36.45
43.23
45.67
50.72
33.16
43.23
31.13
51
12.59
FCF yield (avg)%
12.17
12.53
13.40
15.17
13.48
15.27
12.97
13.54
14.92
16.24
22.44
14.92
13.51
88
5.18
FCF margin%
28.26
26.25
27.34
29.19
31.25
29.79
30.03
28.83
28.74
31.38
19.93
29.79
29.01
53
0.382
FCF / Net incomex
1.578
1.606
1.827
2.005
2.178
2.307
2.199
2.470
2.513
2.438
1.754
2.438
2.188
87
2.40
ROIC%
21.38
23.76
23.46
20.86
19.24
18.36
20.60
20.86
20.36
21.02
21.94
20.60
20.86
9
28.66
Return on equity%
24.42
21.91
18.92
19.30
20.47
20.01
22.49
23.93
26.86
27.15
21.80
23.93
22.20
68
2.53
Return on assets%
21.07
20.46
17.72
16.60
17.12
14.24
12.75
11.81
9.98
12.29
9.74
12.29
15.42
33
1.54
EPS₹
4.94
4.60
4.63
4.67
5.03
5.54
5.42
5.20
5.54
5.50
1.65
1.77%
2.37%
—
27.71
EPS growth%
22.05
23.86
26.00
28.26
29.77
31.02
33.12
30.65
32.23
31.37
26.98
31.37
30.21
90
1.79
Bookvalue per sh₹
2.18
2.33
2.09
2.18
1.97
2.07
2.17
2.34
2.03
1.98
2.29
0.02%
(0.64%)
—
3.45
FCF per share₹
0.81
0.80
0.79
0.90
1.04
1.10
1.27
1.41
1.65
1.69
1.70
10.20%
8.27%
—
1.42
Dividend per sh₹
2.81
3.06
3.03
3.02
3.03
2.59
2.59
2.72
2.67
2.52
2.10
(3.61%)
(1.32%)
—
25.86
Div yield (avg)%
13.49
12.74
10.79
9.93
10.80
10.44
9.45
7.36
9.51
6.97
3.72
9.45
10.18
94
26.60
Payout ratio%
23.73
25.51
27.55
27.17
28.14
28.00
28.33
28.34
27.57
26.88
12.94
28.00
27.56
18
3.092
Shares (diluted)M
4.640
5.126
4.920
4.722
4.928
4.923
5.710
6.121
7.026
8.173
3.059
10.65%
6.74%
49
7.99
Buyback yield%
0.40
2.38
5.20
5.88
6.73
9.65
9.87
9.79
11.30
9.66
8.90
9.79
8.19
31
1.634
D/E ratiox
1.703
1.904
2.166
2.396
2.597
2.634
2.908
3.157
3.116
3.466
0.571
3.116
2.616
13
22.26
Enterprise value₹M
3.042
3.488
4.016
4.872
5.737
6.937
7.390
7.968
9.570
9.868
2.591
11.46%
14.28%
35
11.93
LT debt₹M
22.46
25.80
24.33
27.71
26.98
26.70
25.73
26.63
27.34
32.25
23.49
3.63%
3.53%
95
Revenue
₹25.03M
4.83%
1.00×
Cost of revenue
₹17.28M
4.68%
0.99×
Operating expenses
₹2.528M
5.07%
1.02×
Cash and investments
18.59%
Return on capital
139.20%
Spread over hurdle
125.66%