36.47
Revenue₹M
16.61
17.92
19.24
20.50
22.70
24.81
27.38
29.41
32.10
34.31
37.26
8.61%
8.52%
53
16.62
Revenue growth%
5.18
6.89
4.70
7.62
10.01
12.03
14.27
12.53
10.46
10.00
29.88
12.03
10.01
58
23.00
Gross margin%
24.73
23.59
26.09
27.16
29.44
31.43
33.23
31.24
30.23
30.28
19.82
31.24
29.83
84
23.93
Operating margin%
18.34
18.87
17.59
19.66
19.51
20.49
22.98
21.02
19.19
19.29
17.31
20.49
19.40
46
18.18
Net margin%
6.61
9.60
10.63
9.79
8.40
9.13
11.63
10.30
10.53
12.17
15.19
10.53
10.04
50
26.79
P/E ratio (avg)x
33.37
31.94
32.91
30.86
34.49
32.63
34.49
36.33
33.45
32.17
34.01
33.45
33.14
55
13.51
EV/EBITx
14.15
15.15
16.09
14.61
13.80
15.52
14.42
13.18
14.36
14.55
15.82
14.42
14.48
8
28.17
FCF yield (avg)%
6.96
7.07
7.00
5.81
7.42
5.82
6.04
8.77
6.76
7.23
24.32
6.76
6.98
11
8.84
FCF margin%
32.19
33.21
32.28
33.77
30.97
28.20
29.66
28.21
27.08
27.11
23.15
28.20
30.31
66
0.681
FCF / Net incomex
1.090
1.107
1.175
1.116
1.054
0.950
0.831
0.799
0.831
0.835
0.609
0.831
1.002
41
19.21
ROIC%
20.60
21.71
20.62
18.92
20.20
21.67
22.36
20.16
17.84
18.71
7.41
20.16
20.40
78
15.81
Return on equity%
16.02
18.46
19.98
19.99
18.93
21.86
21.16
20.28
17.61
17.65
9.19
20.28
19.45
55
17.99
Return on assets%
9.23
7.93
10.58
11.89
10.15
8.83
8.44
5.87
8.15
11.04
10.14
8.44
9.03
55
47.89
EPS₹
9.64
10.39
11.22
10.73
10.85
10.41
10.29
11.01
10.87
10.89
50.34
0.07%
1.93%
—
12.18
EPS growth%
6.74
9.42
11.95
12.88
13.73
15.30
14.35
13.86
16.35
16.93
26.87
15.30
13.80
93
28.66
Bookvalue per sh₹
50.04
56.23
59.89
58.05
60.72
66.49
63.15
60.47
61.82
59.46
37.39
(0.42%)
2.11%
—
27.78
FCF per share₹
58.36
57.22
59.93
58.64
62.55
66.98
65.12
75.95
89.85
105.58
33.90
11.04%
7.38%
—
43.40
Dividend per sh₹
32.19
28.18
29.52
29.01
29.17
30.27
31.72
31.11
31.32
30.14
22.15
0.66%
(0.17%)
—
22.92
Div yield (avg)%
0.40
0.40
0.40
0.40
1.89
3.46
4.15
3.84
1.19
3.18
28.07
3.46
1.54
61
7.14
Payout ratio%
14.98
14.42
13.66
14.93
16.23
15.98
18.62
20.11
23.09
23.74
24.82
20.11
16.10
81
0.486
Shares (diluted)M
0.396
0.427
0.479
0.534
0.504
0.518
0.530
0.571
0.645
0.670
0.496
5.86%
4.41%
55
14.91
Buyback yield%
24.34
22.77
23.06
23.87
24.83
22.74
20.13
22.53
21.76
22.38
22.78
22.38
22.76
38
0.414
D/E ratiox
2.589
3.045
3.573
4.132
4.460
4.349
4.424
4.932
5.426
6.078
1.439
4.932
4.387
21
31.28
Enterprise value₹M
62.27
62.36
60.39
58.39
67.61
65.73
65.99
73.12
83.19
85.14
20.33
4.72%
4.54%
49
5.458
LT debt₹M
31.52
30.67
29.40
29.24
28.90
25.08
26.00
24.39
23.15
23.33
12.18
(4.20%)
(2.62%)
45
Revenue
₹34.31M
8.52%
1.00×
Cost of revenue
₹16.32M
8.71%
1.02×
Operating expenses
₹7.199M
8.44%
0.99×
Property and equipment
16.62%
Spread over hurdle
(2.85%)