37.50
Revenue₹M
36.18
38.30
40.83
43.89
46.61
50.18
51.97
54.27
56.83
59.72
39.02
5.08%
5.88%
90
12.49
Revenue growth%
12.67
11.56
14.52
12.55
11.70
13.24
11.29
11.78
13.20
14.73
29.45
13.20
12.61
77
3.38
Gross margin%
18.42
18.40
20.37
18.22
20.43
17.47
15.99
15.67
15.35
15.21
18.98
15.67
17.84
61
21.65
Operating margin%
0.40
0.40
0.40
0.72
3.70
4.09
3.72
6.51
6.30
6.06
26.39
6.06
3.71
71
26.55
Net margin%
17.42
15.39
14.50
16.64
15.42
16.01
15.34
12.97
15.43
12.79
20.07
15.34
15.40
29
17.10
P/E ratio (avg)x
20.63
19.21
20.72
21.54
22.80
25.04
23.92
24.96
27.02
24.85
18.32
24.96
23.36
88
23.77
EV/EBITx
36.92
36.96
40.70
40.71
42.12
44.83
48.09
50.04
52.69
53.18
8.856
50.04
43.48
19
11.70
FCF yield (avg)%
19.86
21.20
21.22
19.19
19.90
20.97
22.20
22.91
23.93
26.24
24.11
22.91
21.21
13
27.68
FCF margin%
4.87
5.05
6.36
9.32
8.03
7.53
6.71
4.34
3.03
5.59
22.96
5.59
5.97
11
1.029
FCF / Net incomex
2.161
2.034
2.032
2.276
2.156
2.341
2.430
2.513
2.416
2.742
0.636
2.430
2.309
33
16.16
ROIC%
1.17
3.07
4.66
1.71
1.21
3.18
1.03
0.40
2.11
0.40
7.60
1.03
1.46
71
24.84
Return on equity%
26.20
25.72
27.26
25.10
23.22
20.57
21.95
22.93
20.79
19.59
16.64
20.79
23.08
66
7.61
Return on assets%
13.57
12.83
14.38
13.29
15.70
17.40
18.51
18.89
17.00
15.87
16.83
17.40
15.78
25
2.11
EPS₹
10.09
10.87
11.45
11.61
12.53
12.87
14.53
13.78
12.93
12.77
2.22
0.38%
3.66%
—
26.89
EPS growth%
33.08
32.13
30.39
30.97
32.86
32.33
32.83
34.17
34.22
33.96
12.83
33.96
32.84
84
1.33
Bookvalue per sh₹
3.58
3.72
4.02
4.07
4.34
3.91
3.67
3.36
3.04
2.85
6.96
(8.08%)
(2.06%)
—
2.83
FCF per share₹
6.49
7.37
8.25
8.74
9.75
9.62
9.47
11.11
12.94
12.60
4.26
5.26%
7.52%
—
5.25
Dividend per sh₹
4.02
3.91
3.94
4.35
4.95
5.45
5.57
5.81
5.32
5.33
1.62
1.51%
4.02%
—
9.15
Div yield (avg)%
13.73
15.22
13.30
10.99
11.72
9.67
8.55
5.93
6.39
6.86
29.95
6.86
10.33
25
27.83
Payout ratio%
1.08
0.40
0.81
0.40
0.40
0.40
0.40
0.63
2.99
0.68
11.39
0.63
0.52
46
3.118
Shares (diluted)M
3.994
4.612
4.631
4.968
5.600
6.225
7.202
7.645
8.387
9.256
3.149
10.57%
9.36%
41
20.75
Buyback yield%
17.17
18.40
20.19
20.40
19.88
17.52
15.54
13.01
12.99
11.58
7.34
13.01
17.34
42
0.833
D/E ratiox
0.836
0.904
0.822
0.856
0.793
0.786
0.858
0.771
0.778
0.743
0.972
0.778
0.808
55
52.81
Enterprise value₹M
68.67
68.86
75.75
70.19
76.32
78.59
79.26
75.67
68.69
71.07
44.15
(1.41%)
0.48%
81
36.43
LT debt₹M
51.15
56.48
65.11
62.87
61.87
73.85
71.39
81.18
86.03
100.1
55.46
10.10%
8.84%
28
Revenue
₹59.72M
5.88%
1.00×
Cost of revenue
₹30.27M
5.94%
1.01×
Operating expenses
₹12.72M
5.95%
1.01×
Cash and investments
18.25%
Spread over hurdle
(4.33%)