52.19
Revenue₹M
40.42
43.00
45.70
48.11
51.26
56.19
61.64
65.86
69.62
75.93
56.93
8.17%
7.30%
60
17.04
Revenue growth%
10.77
10.14
12.77
11.45
11.86
13.02
14.29
14.95
12.00
12.83
6.05
13.02
12.39
66
2.05
Gross margin%
27.93
30.45
28.24
28.09
26.61
29.58
28.22
30.76
33.17
32.95
20.94
30.76
28.91
72
13.02
Operating margin%
22.91
25.21
24.54
23.19
24.98
23.33
24.04
23.40
26.05
24.48
18.45
24.04
24.26
31
28.96
Net margin%
27.75
28.64
30.33
30.00
32.72
30.07
31.14
32.87
30.58
29.40
15.96
30.58
30.20
25
7.022
P/E ratio (avg)x
31.16
28.55
31.98
35.39
37.65
34.95
32.05
30.92
29.44
29.30
36.80
30.92
31.57
29
16.29
EV/EBITx
50.05
45.27
47.57
53.69
59.81
63.66
70.52
77.12
76.39
85.39
19.22
76.39
61.74
8
11.32
FCF yield (avg)%
3.71
3.58
3.15
0.40
3.35
2.86
4.33
1.74
0.40
0.72
9.66
1.74
3.01
56
29.53
FCF margin%
6.18
5.98
3.69
2.37
0.92
2.48
0.40
1.08
3.70
2.60
15.89
2.48
2.54
53
1.161
FCF / Net incomex
0.229
0.234
0.230
0.222
0.253
0.288
0.326
0.342
0.364
0.393
1.256
0.342
0.270
76
17.61
ROIC%
18.89
16.82
15.43
16.73
19.69
17.45
18.11
15.60
16.15
18.34
25.39
17.45
17.13
88
24.65
Return on equity%
21.35
21.39
23.27
24.80
26.41
24.70
23.04
25.11
24.60
27.58
11.97
24.70
24.65
37
12.20
Return on assets%
6.31
4.10
4.49
2.30
2.46
1.40
1.73
2.49
1.35
1.24
3.01
1.40
2.38
72
0.82
EPS₹
0.41
0.40
0.48
0.56
0.56
0.57
0.57
0.65
0.73
0.84
0.86
8.32%
7.75%
—
25.77
EPS growth%
32.96
34.94
33.56
33.14
30.43
32.76
30.21
29.50
30.97
29.39
11.34
30.21
31.86
36
0.37
Bookvalue per sh₹
0.24
0.21
0.19
0.17
0.18
0.16
0.15
0.13
0.14
0.15
0.62
(3.99%)
(5.92%)
—
0.25
FCF per share₹
0.56
0.48
0.49
0.52
0.45
0.40
0.42
0.40
0.41
0.41
0.24
(1.57%)
(2.10%)
—
0.82
Dividend per sh₹
0.79
0.72
0.71
0.75
0.79
0.82
0.88
0.93
0.98
1.03
0.83
5.43%
3.90%
—
16.49
Div yield (avg)%
27.80
25.08
25.93
26.51
27.02
26.81
25.92
23.49
26.45
26.22
23.24
26.22
26.33
73
5.05
Payout ratio%
8.30
7.12
5.62
8.41
6.11
4.98
5.88
4.94
5.37
8.22
2.68
5.37
6.00
14
49.55
Shares (diluted)M
50.64
57.80
56.11
61.28
70.90
75.63
74.84
86.03
95.88
110.0
50.68
9.19%
8.07%
70
7.89
Buyback yield%
33.73
36.66
38.78
38.50
38.62
36.78
39.34
40.46
42.83
44.82
18.66
40.46
38.70
28
0.516
D/E ratiox
1.942
1.821
1.581
1.495
1.600
1.598
1.652
1.699
1.532
1.364
1.187
1.598
1.599
38
61.65
Enterprise value₹M
74.21
69.31
76.21
69.71
72.50
80.72
87.51
91.52
103.6
108.5
3.002
8.40%
4.66%
54
26.08
LT debt₹M
34.36
35.04
33.73
34.25
37.57
35.16
36.10
37.60
34.72
31.33
57.20
(3.57%)
(1.81%)
15
Revenue
₹75.93M
7.30%
1.00×
Cost of revenue
₹50.17M
7.53%
1.02×
Operating expenses
₹12.79M
6.45%
0.92×
Cash and investments
17.83%