16.17
Revenue₹M
13.85
14.06
14.81
15.49
16.20
16.35
16.88
17.72
18.24
19.20
16.60
3.46%
3.49%
53
6.03
Revenue growth%
8.44
7.60
4.62
6.30
5.64
5.98
6.00
4.44
2.59
5.40
5.80
5.40
5.81
10
2.29
Gross margin%
9.53
12.22
15.05
12.43
12.28
14.66
12.76
14.40
11.94
14.65
10.15
14.40
12.60
63
20.95
Operating margin%
18.48
16.86
14.67
15.33
14.02
16.90
18.27
18.88
17.13
18.57
14.02
18.27
17.01
59
5.60
Net margin%
14.46
16.62
19.15
19.92
18.77
20.68
18.88
17.41
15.80
14.78
17.22
17.41
18.09
37
34.23
P/E ratio (avg)x
38.30
37.58
44.55
48.49
50.07
51.27
59.37
57.63
60.59
63.30
34.34
59.37
50.67
78
33.10
EV/EBITx
18.14
18.75
19.01
19.59
22.92
24.80
23.88
26.15
30.61
30.57
13.10
26.15
23.40
12
28.89
FCF yield (avg)%
27.47
24.55
23.52
22.29
24.86
23.83
24.58
26.03
25.93
25.32
28.01
25.32
24.72
40
27.32
FCF margin%
16.38
16.77
14.98
15.33
13.58
11.16
13.28
12.02
13.61
13.66
9.23
13.28
13.64
64
0.640
FCF / Net incomex
1.365
1.365
1.375
1.388
1.568
1.844
2.070
2.461
2.681
2.837
0.292
2.461
1.706
33
9.52
ROIC%
24.81
23.63
21.54
23.94
22.42
22.42
25.17
26.49
28.96
30.72
14.20
26.49
24.38
84
18.56
Return on equity%
15.18
12.40
10.71
8.45
8.85
8.52
10.67
11.06
8.27
6.11
18.88
8.52
9.76
6
16.98
Return on assets%
21.95
21.20
19.65
19.71
21.76
22.43
19.51
20.59
20.50
22.55
10.52
20.59
20.90
9
3.13
EPS₹
0.87
0.86
0.79
0.68
0.63
0.64
0.59
0.59
0.62
0.56
3.41
(2.32%)
(4.55%)
—
7.14
EPS growth%
2.31
3.86
5.69
7.71
9.04
11.38
11.86
12.22
12.90
10.84
16.54
11.86
9.94
42
1.95
Bookvalue per sh₹
1.94
2.11
2.17
2.32
2.50
2.35
2.22
2.14
1.92
1.81
3.67
(6.22%)
(1.25%)
—
2.76
FCF per share₹
1.06
1.07
1.03
1.12
1.17
1.33
1.51
1.44
1.64
1.91
1.25
10.29%
5.49%
—
3.43
Dividend per sh₹
4.25
4.28
4.44
5.20
6.08
7.24
7.52
8.68
9.82
11.11
3.90
12.80%
12.01%
—
28.57
Div yield (avg)%
13.79
11.31
11.18
13.81
15.77
14.40
17.17
14.86
14.98
13.29
20.22
14.86
14.11
39
14.72
Payout ratio%
27.51
27.73
28.15
25.56
27.53
30.53
28.06
26.53
24.22
24.61
11.97
26.53
27.52
81
6.582
Shares (diluted)M
10.77
9.727
9.010
10.13
9.203
8.995
9.639
9.243
9.546
9.306
6.513
0.22%
(0.36%)
18
13.01
Buyback yield%
28.66
26.61
28.24
28.58
28.65
28.16
26.81
26.22
28.28
25.43
13.32
26.81
28.20
13
1.410
D/E ratiox
2.029
2.166
2.313
2.500
2.538
3.011
3.163
3.724
3.663
4.188
0.298
3.663
2.774
38
12.36
Enterprise value₹M
19.87
23.58
25.51
24.89
23.98
27.71
31.99
34.91
41.35
49.07
11.65
15.40%
10.61%
53
16.66
LT debt₹M
21.29
23.99
23.37
27.08
30.26
33.61
34.59
38.31
44.42
45.39
16.46
8.45%
9.08%
74
Revenue
₹19.20M
3.49%
1.00×
Cost of revenue
₹11.30M
3.20%
0.97×
Operating expenses
₹3.787M
3.91%
1.04×
Goodwill & intangibles
17.51%
Property and equipment
16.95%
Spread over hurdle
(7.78%)