15.58
Revenue₹M
17.25
18.79
20.30
22.28
24.56
26.22
28.66
31.43
35.00
38.55
16.06
9.43%
9.20%
30
2.85
Revenue growth%
0.40
0.69
2.42
5.08
3.43
4.09
4.39
2.41
2.83
2.18
14.89
2.83
2.62
17
19.82
Gross margin%
20.12
17.98
15.56
17.58
18.72
15.77
17.56
16.40
18.55
17.99
16.39
17.56
17.78
58
6.11
Operating margin%
10.70
8.78
7.77
5.76
7.06
4.34
4.26
5.23
6.14
3.96
6.05
4.34
5.95
82
27.45
Net margin%
4.30
6.41
4.12
3.67
3.89
2.87
2.09
0.40
0.42
0.74
20.51
0.74
3.27
61
6.548
P/E ratio (avg)x
19.12
16.61
17.48
18.22
16.51
14.76
14.02
11.81
10.87
10.81
12.71
11.81
15.64
6
36.19
EV/EBITx
14.11
12.80
14.42
15.34
15.65
17.01
18.47
17.74
18.94
19.50
35.48
18.47
16.33
45
18.34
FCF yield (avg)%
7.98
7.79
5.68
8.43
8.17
5.57
8.23
8.82
8.96
11.77
20.74
8.82
8.20
24
8.82
FCF margin%
26.50
24.15
25.09
24.34
27.29
25.25
24.47
25.43
27.65
29.51
17.30
25.43
25.34
67
0.399
FCF / Net incomex
1.596
1.815
2.008
1.961
1.940
2.020
1.961
2.068
2.054
2.032
0.717
2.032
1.985
74
19.93
ROIC%
24.57
24.90
24.30
26.72
27.92
30.08
30.42
32.61
31.79
29.21
17.25
30.42
28.57
83
17.87
Return on equity%
33.22
30.71
30.08
29.81
32.31
34.56
32.21
30.86
33.12
35.07
15.87
33.12
32.26
47
9.22
Return on assets%
11.10
9.47
11.05
10.00
8.03
5.93
5.98
7.59
7.61
6.99
5.12
6.99
7.82
39
1.06
EPS₹
1.91
1.69
1.80
1.56
1.71
1.88
1.75
1.51
1.31
1.35
1.09
(4.61%)
(2.62%)
—
10.39
EPS growth%
3.59
2.57
1.32
3.98
1.57
2.48
0.49
0.40
0.61
1.84
16.28
0.61
1.70
73
4.30
Bookvalue per sh₹
5.32
5.23
5.36
5.22
6.05
6.91
7.08
6.74
7.87
7.98
6.22
5.71%
4.46%
—
2.60
FCF per share₹
1.88
1.94
1.88
2.09
2.07
1.94
2.05
2.06
2.24
2.47
1.56
3.56%
3.07%
—
1.45
Dividend per sh₹
4.75
5.21
5.05
4.80
5.35
5.97
6.33
5.96
5.92
5.48
3.27
0.48%
1.40%
—
15.23
Div yield (avg)%
22.89
22.87
22.98
24.99
24.38
25.55
22.69
19.83
19.46
21.41
16.63
21.41
22.88
64
10.66
Payout ratio%
19.15
22.07
24.18
26.83
27.83
27.52
24.54
23.89
23.17
26.13
26.34
24.54
24.36
37
3.425
Shares (diluted)M
3.384
3.556
3.805
3.759
4.021
3.824
3.769
3.963
4.029
4.334
3.569
1.51%
2.97%
13
17.37
Buyback yield%
4.06
6.97
9.25
8.19
10.60
11.23
12.94
11.62
10.40
10.92
14.60
11.23
10.50
45
0.942
D/E ratiox
1.083
1.143
1.072
1.069
1.014
1.035
1.070
1.108
0.956
0.905
0.999
1.035
1.069
70
11.70
Enterprise value₹M
21.69
23.11
26.71
31.52
36.81
42.68
41.82
49.41
48.06
46.89
31.92
4.96%
8.27%
37
15.33
LT debt₹M
11.85
12.40
11.94
10.58
11.64
11.65
11.31
11.23
11.58
12.31
25.31
1.14%
0.78%
7
Revenue
₹38.55M
9.20%
1.00×
Cost of revenue
₹26.98M
9.20%
1.00×
Operating expenses
₹7.329M
8.54%
0.94×
Property and equipment
17.38%
Spread over hurdle
(3.75%)