17.58
Revenue₹M
14.00
15.20
16.25
17.63
19.29
20.23
21.76
23.69
24.93
26.73
19.48
6.73%
7.56%
68
5.27
Revenue growth%
5.04
5.18
5.11
6.09
8.38
7.07
7.24
5.24
5.95
3.02
2.42
5.95
5.59
52
5.46
Gross margin%
14.96
12.24
13.55
15.04
14.35
13.22
14.76
13.22
12.26
11.42
20.78
13.22
13.38
89
25.98
Operating margin%
2.90
2.41
4.90
7.57
7.21
9.30
8.30
5.96
5.74
6.36
13.05
6.36
6.16
85
28.11
Net margin%
17.93
20.56
20.64
18.70
16.50
18.64
21.22
22.32
20.58
20.27
9.51
20.58
20.42
29
31.31
P/E ratio (avg)x
11.49
12.39
13.94
13.65
13.41
13.66
14.45
16.58
16.67
18.79
30.15
16.58
13.80
18
33.00
EV/EBITx
42.21
36.83
39.54
42.42
44.88
39.99
39.98
35.15
31.42
30.27
10.77
35.15
39.76
68
17.53
FCF yield (avg)%
32.64
33.35
34.90
36.02
36.93
34.06
33.48
31.65
30.04
30.37
17.81
31.65
33.42
60
26.03
FCF margin%
9.97
9.11
7.93
7.66
8.97
8.38
9.83
9.69
12.04
13.60
24.51
9.83
9.40
86
0.541
FCF / Net incomex
0.308
0.358
0.361
0.353
0.359
0.350
0.414
0.428
0.426
0.454
0.852
0.426
0.360
24
7.88
ROIC%
32.23
30.83
28.85
30.05
28.16
29.04
31.91
30.13
30.15
31.43
15.63
30.15
30.14
63
19.56
Return on equity%
16.39
14.75
17.26
14.67
15.66
13.09
12.10
13.45
12.08
10.31
6.39
12.10
14.06
61
22.60
Return on assets%
18.46
19.75
19.72
20.01
20.00
20.14
22.38
21.80
19.47
19.79
12.93
20.14
19.89
58
6.14
EPS₹
5.59
6.38
5.95
5.76
5.72
5.18
5.77
6.58
7.44
7.32
6.39
5.06%
3.41%
—
29.73
EPS growth%
23.60
26.55
28.70
30.30
30.64
31.71
31.30
33.76
35.48
33.84
19.33
33.76
30.97
92
1.42
Bookvalue per sh₹
6.60
6.10
6.22
6.59
6.72
7.62
8.33
8.36
8.03
8.46
1.16
4.70%
2.90%
—
6.02
FCF per share₹
2.31
2.28
2.20
2.10
2.44
2.69
2.71
2.73
3.02
2.87
5.52
3.31%
2.55%
—
4.86
Dividend per sh₹
2.43
2.86
3.03
3.17
3.07
3.16
3.31
3.51
3.80
3.81
6.04
4.44%
4.49%
—
24.20
Div yield (avg)%
3.71
3.33
4.34
2.86
0.40
2.44
1.37
4.09
4.62
3.39
17.57
3.39
3.36
72
26.08
Payout ratio%
10.27
8.03
7.63
9.97
9.76
11.16
14.08
14.12
11.67
14.10
11.87
14.08
10.71
22
3.172
Shares (diluted)M
3.034
2.750
2.926
3.053
3.264
3.042
2.821
2.746
2.982
2.743
3.066
(3.42%)
(0.81%)
72
2.96
Buyback yield%
2.13
0.40
1.93
1.68
0.40
3.00
3.48
2.24
0.40
0.40
17.73
2.24
1.80
65
1.115
D/E ratiox
1.593
1.672
1.641
1.457
1.399
1.399
1.290
1.099
1.023
0.888
0.400
1.099
1.399
13
8.307
Enterprise value₹M
1.013
1.068
0.968
0.871
0.902
0.941
0.982
0.866
0.901
0.797
25.11
(2.44%)
(2.27%)
59
23.23
LT debt₹M
5.755
6.221
5.459
4.852
4.947
4.496
4.565
4.079
4.324
3.980
15.33
(4.26%)
(4.56%)
66
Revenue
₹26.73M
7.56%
1.00×
Cost of revenue
₹13.92M
7.76%
1.02×
Operating expenses
₹6.049M
7.68%
1.01×