14.86
Revenue₹M
43.55
46.79
49.81
54.29
57.35
61.62
66.16
71.24
76.49
81.82
16.12
7.37%
7.28%
57
12.39
Revenue growth%
5.09
3.73
3.87
6.55
4.51
3.72
0.97
0.40
0.40
2.29
7.07
0.97
3.72
43
7.01
Gross margin%
22.54
25.36
26.50
26.37
25.54
28.37
30.07
32.61
32.52
33.51
26.71
32.52
27.43
14
19.69
Operating margin%
0.47
2.82
0.40
2.17
3.11
3.70
4.85
7.52
10.46
9.19
25.45
7.52
3.41
27
26.32
Net margin%
12.09
9.72
6.79
8.04
10.60
10.37
8.08
8.28
7.04
9.86
28.21
8.28
9.00
88
9.784
P/E ratio (avg)x
37.06
34.92
32.92
34.29
36.65
34.81
39.54
37.91
42.75
43.48
16.51
39.54
36.85
42
9.493
EV/EBITx
22.59
20.69
19.26
19.00
16.34
14.84
13.18
13.76
13.19
12.11
9.629
13.19
15.59
87
7.29
FCF yield (avg)%
7.33
6.01
4.98
6.04
8.69
9.12
8.79
7.72
10.69
12.24
18.65
9.12
8.20
5
29.56
FCF margin%
22.81
21.40
18.46
15.69
16.43
19.13
18.28
18.79
17.06
17.00
8.42
18.28
18.37
80
0.140
FCF / Net incomex
1.002
0.958
1.091
1.027
0.946
0.954
0.987
0.915
0.970
1.063
1.087
0.970
0.979
23
16.57
ROIC%
9.55
8.14
5.76
7.44
4.73
7.22
5.61
5.42
6.64
9.08
20.44
6.64
6.93
89
19.04
Return on equity%
22.55
21.67
18.98
16.03
13.40
13.04
13.58
13.70
12.66
9.68
14.54
13.04
13.64
37
5.63
Return on assets%
8.02
9.04
10.85
13.62
15.24
15.68
13.09
11.41
10.66
12.71
15.01
12.71
12.06
66
10.45
EPS₹
6.93
6.75
7.11
6.76
6.42
5.89
6.53
7.05
7.42
6.56
10.76
0.43%
(1.30%)
—
23.45
EPS growth%
16.92
15.21
15.03
13.27
15.72
15.40
13.97
11.47
9.87
7.35
20.86
11.47
14.50
15
9.32
Bookvalue per sh₹
18.55
18.09
18.18
18.48
18.85
19.32
18.96
20.30
24.22
23.69
10.43
4.67%
3.23%
—
2.96
FCF per share₹
12.83
14.49
14.27
14.41
15.95
14.82
14.29
14.51
16.47
16.37
3.27
0.53%
2.47%
—
2.34
Dividend per sh₹
5.15
6.07
6.41
7.27
7.91
8.17
8.45
9.81
10.68
11.60
2.22
7.96%
8.56%
—
14.58
Div yield (avg)%
16.95
17.73
19.22
18.28
20.67
21.28
20.18
18.16
18.08
19.52
26.02
19.52
18.75
89
7.76
Payout ratio%
9.42
7.96
5.78
3.86
1.71
0.88
1.98
0.65
0.47
2.68
22.54
0.88
2.33
5
2.757
Shares (diluted)M
2.902
2.924
2.636
2.686
2.672
2.447
2.694
2.879
2.635
2.973
2.597
2.16%
1.37%
33
25.30
Buyback yield%
2.81
1.15
3.00
1.07
0.40
1.99
4.72
5.34
8.06
8.19
5.85
5.34
2.90
82
0.271
D/E ratiox
1.088
0.962
1.025
0.982
1.022
0.952
0.882
0.938
0.905
0.890
0.257
0.905
0.957
44
4.515
Enterprise value₹M
50.62
51.00
53.05
52.28
57.38
55.06
53.60
56.37
57.51
58.58
9.829
0.41%
2.55%
44
32.78
LT debt₹M
11.52
12.22
13.09
15.00
17.64
16.95
19.62
19.36
20.76
22.44
55.80
4.93%
8.20%
12
Revenue
₹81.82M
7.28%
1.00×
Cost of revenue
₹57.28M
7.28%
1.00×
Operating expenses
₹15.85M
7.41%
1.01×
Spread over hurdle
(8.62%)