64.00
Revenue₹M
49.00
52.30
54.72
57.64
62.54
66.15
69.53
75.81
80.78
86.27
69.68
6.65%
6.71%
64
19.75
Revenue growth%
7.40
6.05
5.20
7.96
10.25
8.64
6.42
3.48
4.80
2.33
17.57
4.80
6.23
24
14.16
Gross margin%
10.14
12.67
11.36
10.09
8.54
8.99
10.34
8.74
7.82
4.96
3.75
8.74
9.54
6
22.92
Operating margin%
15.98
13.83
14.08
11.45
13.01
11.44
14.25
14.23
15.48
13.53
15.96
14.23
13.96
26
20.42
Net margin%
14.27
15.97
16.44
18.81
18.69
16.22
19.09
21.95
24.36
25.57
15.35
21.95
18.75
80
32.04
P/E ratio (avg)x
41.69
48.56
47.55
52.68
59.56
64.38
71.08
80.78
88.76
99.46
23.17
80.78
61.97
18
6.067
EV/EBITx
22.09
22.73
20.11
20.73
18.37
19.46
17.31
15.66
14.74
15.98
24.81
15.98
18.92
26
20.54
FCF yield (avg)%
10.69
12.59
11.26
10.27
12.91
11.31
10.84
12.65
15.35
16.52
5.77
12.65
11.95
86
3.94
FCF margin%
13.99
16.01
15.74
17.98
15.96
13.88
11.61
14.47
11.54
11.25
22.02
11.61
14.23
32
1.490
FCF / Net incomex
0.982
1.033
0.980
0.896
0.898
0.915
0.941
0.917
0.864
0.946
0.242
0.917
0.929
38
9.15
ROIC%
30.73
32.14
33.94
33.07
35.56
34.27
32.55
34.29
36.51
37.01
25.65
34.29
34.11
70
16.87
Return on equity%
12.91
14.59
16.41
13.91
14.32
17.02
18.61
16.23
17.62
17.13
24.77
17.13
16.32
22
13.64
Return on assets%
18.46
19.32
21.87
21.38
23.21
24.24
22.52
22.46
20.55
18.08
16.74
22.46
21.62
21
9.49
EPS₹
11.62
13.12
13.02
14.09
13.73
14.76
15.67
15.50
16.91
16.70
9.83
3.99%
5.59%
—
13.74
EPS growth%
2.97
3.15
3.10
4.32
5.25
8.20
8.23
7.72
7.74
9.75
2.94
8.20
6.49
30
7.24
Bookvalue per sh₹
3.05
2.72
2.63
2.51
2.26
2.44
2.23
2.04
2.03
2.13
2.71
(1.18%)
(3.72%)
—
4.77
FCF per share₹
9.77
11.71
11.84
14.16
13.89
14.14
14.79
16.43
18.58
18.52
9.25
5.92%
7.59%
—
4.23
Dividend per sh₹
8.64
7.79
7.31
7.76
8.43
7.85
8.44
9.06
9.31
8.90
5.51
1.10%
(1.22%)
—
13.94
Div yield (avg)%
25.41
26.30
25.71
26.33
28.41
25.48
27.30
24.82
24.53
23.38
22.31
24.82
25.59
48
8.07
Payout ratio%
8.66
9.81
11.05
12.69
14.12
14.93
16.79
14.63
14.61
16.47
8.32
14.93
14.37
78
4.806
Shares (diluted)M
9.899
9.878
11.34
12.89
14.74
17.24
17.06
20.63
20.29
22.92
4.750
9.23%
10.09%
74
4.17
Buyback yield%
18.57
16.92
16.20
18.85
21.31
18.38
18.86
20.99
23.09
22.26
7.58
20.99
18.85
64
0.181
D/E ratiox
0.890
0.914
1.003
1.065
1.162
1.246
1.170
1.147
0.998
0.926
0.959
1.147
1.034
10
28.36
Enterprise value₹M
10.85
9.640
8.752
8.528
7.769
8.018
6.918
6.103
6.392
6.928
59.71
(2.27%)
(5.79%)
15
39.02
LT debt₹M
6.572
6.238
5.335
4.850
4.574
4.617
4.279
3.663
3.837
3.343
69.29
(6.08%)
(7.28%)
94
Revenue
₹86.27M
6.71%
1.00×
Cost of revenue
₹51.94M
6.90%
1.02×
Operating expenses
₹14.34M
6.78%
1.01×
Property and equipment
21.49%