2.405
Revenue₹M
20.02
22.17
24.48
26.08
27.93
30.02
33.38
35.55
38.93
41.87
2.591
8.43%
8.66%
36
28.75
Revenue growth%
30.14
29.22
30.02
27.93
27.16
29.58
30.58
33.25
32.49
32.86
16.63
32.49
30.08
18
7.27
Gross margin%
19.83
17.27
19.69
19.51
18.20
18.68
18.22
16.31
18.28
17.35
9.86
18.22
18.25
57
28.34
Operating margin%
8.84
8.36
9.99
7.28
6.74
6.36
7.28
6.13
7.46
8.45
5.83
7.28
7.37
19
9.62
Net margin%
11.33
8.94
7.93
7.09
7.74
10.56
8.21
9.06
8.78
8.90
20.25
8.90
8.84
71
17.76
P/E ratio (avg)x
30.45
28.77
26.47
27.48
28.03
25.50
24.67
23.46
23.72
23.29
24.99
23.72
25.98
73
8.867
EV/EBITx
13.01
12.92
14.06
13.72
16.04
16.43
16.31
17.62
21.27
21.77
18.37
17.62
16.18
50
18.14
FCF yield (avg)%
14.07
13.64
13.22
11.50
12.96
10.84
11.99
11.31
13.67
11.11
22.55
11.31
12.47
33
9.08
FCF margin%
22.68
19.97
22.32
21.30
23.10
22.87
22.06
23.32
24.53
23.35
7.54
23.32
22.77
26
0.739
FCF / Net incomex
2.305
2.303
2.514
2.611
2.631
2.771
2.996
3.479
4.102
4.775
1.019
3.479
2.701
7
8.47
ROIC%
19.71
19.07
19.14
16.72
16.56
18.08
20.28
21.70
22.77
20.13
3.26
20.28
19.43
33
6.62
Return on equity%
23.31
22.26
21.41
19.57
21.83
24.74
26.34
27.19
28.70
30.74
5.12
27.19
24.03
68
13.65
Return on assets%
25.13
22.95
22.69
22.05
19.42
17.28
15.95
18.49
15.60
13.24
24.72
15.95
18.96
72
2.19
EPS₹
1.35
1.41
1.55
1.49
1.57
1.40
1.40
1.31
1.23
1.24
2.30
(4.58%)
(1.27%)
—
11.84
EPS growth%
17.41
16.27
15.31
15.24
15.17
14.38
15.52
13.10
14.21
13.75
10.32
14.21
15.20
51
1.11
Bookvalue per sh₹
2.25
2.51
2.75
3.15
3.17
3.49
3.52
3.71
3.83
3.99
1.21
4.74%
6.34%
—
1.87
FCF per share₹
3.19
3.51
3.80
4.33
4.52
4.30
4.57
4.71
4.49
4.48
1.92
(0.17%)
4.95%
—
2.47
Dividend per sh₹
2.15
2.13
2.29
2.47
2.20
2.10
2.28
2.27
2.45
2.11
1.53
(0.87%)
0.44%
—
6.27
Div yield (avg)%
13.06
14.62
17.51
17.12
17.61
15.77
14.44
15.01
14.93
17.72
28.57
15.01
15.39
50
7.42
Payout ratio%
2.94
4.34
3.54
5.17
4.42
5.09
3.61
3.02
4.40
4.55
6.63
4.40
4.37
8
4.498
Shares (diluted)M
4.161
3.804
3.736
3.815
3.602
3.533
3.697
3.501
3.677
3.476
4.402
(0.70%)
(0.85%)
84
6.74
Buyback yield%
0.40
2.79
1.80
1.57
0.40
1.47
0.40
0.40
0.40
0.40
25.33
0.40
0.40
12
1.548
D/E ratiox
1.258
1.274
1.207
1.235
1.340
1.431
1.391
1.363
1.485
1.461
1.116
1.431
1.352
55
26.89
Enterprise value₹M
30.01
28.98
27.90
25.65
24.64
25.81
26.93
25.43
26.98
28.16
4.141
2.71%
(0.53%)
11
16.99
LT debt₹M
22.39
24.93
26.99
26.64
26.60
28.88
29.06
31.46
35.88
36.41
16.54
6.48%
5.40%
41
Revenue
₹41.87M
8.66%
1.00×
Cost of revenue
₹20.84M
8.42%
0.98×
Operating expenses
₹9.680M
9.29%
1.06×
Goodwill & intangibles
17.74%
Spread over hurdle
70.76%