75.99
Revenue₹M
68.41
69.83
72.35
72.48
71.71
71.62
73.94
74.35
75.99
76.60
83.79
1.33%
1.26%
84
20.06
Revenue growth%
22.67
23.06
25.45
22.66
19.71
20.92
19.93
18.88
16.78
18.66
21.66
18.88
20.42
57
9.33
Gross margin%
14.29
11.61
10.10
8.10
9.69
11.90
9.89
8.14
8.21
9.15
10.00
9.15
9.79
19
7.62
Operating margin%
10.12
9.30
11.54
9.66
11.11
12.10
12.16
14.41
17.29
19.45
24.47
14.41
11.82
54
8.52
Net margin%
6.81
5.56
2.60
3.19
4.98
2.60
0.40
1.99
3.70
4.85
10.75
2.60
3.45
46
15.88
P/E ratio (avg)x
16.93
16.06
15.50
13.96
13.79
13.02
12.43
13.33
12.47
13.77
13.19
13.02
13.78
54
36.79
EV/EBITx
18.04
20.40
24.34
25.92
28.16
29.91
35.75
39.14
38.37
39.41
32.09
38.37
29.03
27
15.56
FCF yield (avg)%
22.88
21.32
21.81
22.04
19.94
20.96
21.53
20.82
21.04
18.25
25.41
20.96
21.18
24
8.49
FCF margin%
26.99
28.67
28.67
26.74
29.41
26.97
26.77
27.74
28.19
29.41
12.59
27.74
27.97
10
1.248
FCF / Net incomex
2.116
2.268
2.595
3.055
2.979
2.973
3.083
3.352
3.934
3.805
0.276
3.352
3.017
81
2.07
ROIC%
12.33
14.12
14.79
17.17
17.43
16.11
17.81
16.01
13.55
11.28
23.67
16.01
15.40
63
17.13
Return on equity%
21.46
19.19
20.28
21.67
23.09
20.26
20.42
21.04
22.97
24.18
3.92
21.04
21.25
11
5.51
Return on assets%
19.39
16.85
17.92
20.59
22.11
23.98
25.41
24.57
26.64
29.21
19.25
25.41
23.04
49
0.95
EPS₹
4.63
5.20
5.27
5.55
5.94
6.38
7.11
7.43
7.56
7.43
0.97
4.58%
5.38%
—
28.40
EPS growth%
26.90
24.54
23.72
24.90
25.90
24.65
27.13
25.88
28.17
28.32
4.95
27.13
25.89
58
3.04
Bookvalue per sh₹
3.90
3.72
3.91
3.81
3.53
3.67
3.71
3.53
3.82
3.78
1.93
1.35%
0.39%
—
3.46
FCF per share₹
5.81
6.73
7.10
7.31
8.26
9.56
9.15
10.07
10.17
11.70
4.52
7.21%
7.69%
—
4.25
Dividend per sh₹
2.75
3.02
3.15
3.25
3.18
3.55
3.34
3.22
3.43
3.16
3.23
(0.11%)
1.32%
—
5.29
Div yield (avg)%
7.49
10.11
13.05
15.26
13.98
13.43
15.97
15.78
17.05
14.71
5.62
15.78
14.35
26
21.91
Payout ratio%
10.81
11.31
8.90
11.55
12.35
13.61
12.89
12.16
9.18
9.33
19.29
12.16
11.43
74
9.810
Shares (diluted)M
11.41
11.85
12.66
12.62
11.78
13.23
13.10
13.61
14.81
14.38
10.19
4.07%
2.65%
42
8.53
Buyback yield%
0.40
3.21
2.77
1.17
0.40
0.40
0.40
2.22
0.79
0.40
5.16
0.40
0.60
24
0.711
D/E ratiox
1.236
1.360
1.450
1.620
1.591
1.858
1.999
2.062
2.349
2.368
0.191
2.062
1.739
64
52.83
Enterprise value₹M
87.60
83.14
82.73
84.71
84.18
97.28
93.47
90.32
96.43
106.2
37.59
4.75%
3.18%
73
27.30
LT debt₹M
23.43
22.58
23.50
23.66
27.63
31.69
32.84
38.05
37.31
42.94
33.53
9.22%
5.93%
7
Revenue
₹76.60M
1.26%
1.00×
Cost of revenue
₹47.56M
1.27%
1.00×
Operating expenses
₹15.91M
1.34%
1.01×
Property and equipment
14.87%
Spread over hurdle
(7.48%)