48.89
Revenue₹M
41.94
44.36
45.87
48.80
51.66
53.74
55.07
56.97
58.97
61.19
53.49
3.44%
4.43%
80
23.11
Revenue growth%
22.79
22.45
20.57
23.13
23.63
26.24
25.83
24.47
26.24
23.49
18.45
25.83
23.56
62
15.65
Gross margin%
3.59
5.31
8.30
8.54
11.37
14.08
11.96
11.93
9.06
8.61
21.95
11.93
8.83
50
17.16
Operating margin%
18.53
16.99
14.81
13.94
16.43
15.41
17.30
19.85
20.92
22.33
21.51
19.85
17.15
63
29.06
Net margin%
33.28
32.26
31.21
31.82
33.87
34.77
37.41
35.14
33.72
35.92
27.37
35.14
33.80
12
10.74
P/E ratio (avg)x
7.014
7.492
8.359
9.299
8.490
9.032
9.968
9.203
9.771
8.959
31.12
9.203
8.995
80
24.51
EV/EBITx
12.31
14.86
14.50
16.41
16.82
17.98
17.70
19.54
21.94
21.86
16.43
19.54
17.26
29
26.35
FCF yield (avg)%
7.03
6.31
7.45
5.58
4.64
2.00
0.40
0.40
1.56
3.79
27.93
1.56
4.22
67
8.46
FCF margin%
18.06
20.90
18.07
16.93
17.77
19.71
21.11
21.93
22.21
22.63
17.06
21.93
20.31
81
1.290
FCF / Net incomex
0.955
0.994
1.007
0.992
1.027
1.051
1.103
1.054
1.179
1.079
0.839
1.079
1.039
83
10.32
ROIC%
4.92
5.99
5.26
2.77
5.57
5.20
6.92
8.17
7.23
4.72
24.96
6.92
5.41
47
9.27
Return on equity%
11.08
12.34
14.55
16.53
19.39
17.88
20.86
22.26
20.04
21.46
17.52
20.86
18.64
42
24.52
Return on assets%
2.38
3.58
2.49
4.77
6.45
7.10
8.03
10.57
12.93
14.22
12.48
10.57
6.77
27
2.34
EPS₹
2.37
2.45
2.59
2.74
2.88
3.20
3.18
3.08
3.38
3.76
2.50
5.49%
6.10%
—
18.74
EPS growth%
20.10
21.83
23.37
23.79
26.63
26.08
26.10
25.35
25.86
23.19
11.82
25.86
24.57
38
2.27
Bookvalue per sh₹
1.16
1.22
1.29
1.13
1.15
1.03
1.12
1.04
1.10
1.07
3.30
(1.50%)
(0.03%)
—
3.36
FCF per share₹
2.12
2.07
2.17
2.08
2.21
2.20
2.25
2.35
2.18
1.91
2.32
(2.82%)
(2.08%)
—
2.58
Dividend per sh₹
1.22
1.20
1.26
1.33
1.28
1.21
1.17
1.26
1.24
1.13
0.82
(2.51%)
(2.33%)
—
18.15
Div yield (avg)%
28.69
26.51
28.97
29.44
31.71
34.30
31.35
31.16
28.36
26.18
4.67
31.16
29.21
24
15.03
Payout ratio%
17.29
18.55
17.39
16.85
14.03
16.26
13.31
10.32
8.15
9.18
23.93
10.32
15.15
16
3.529
Shares (diluted)M
3.049
3.143
3.094
3.180
3.019
3.321
3.505
3.720
3.549
3.423
3.642
2.54%
1.83%
33
28.68
Buyback yield%
5.01
5.22
2.65
5.29
7.03
4.10
5.94
8.53
9.60
9.92
24.25
8.53
5.61
74
0.153
D/E ratiox
1.525
1.691
1.623
1.750
1.707
1.748
2.032
2.140
2.160
2.178
0.803
2.140
1.749
58
35.17
Enterprise value₹M
50.90
56.97
65.55
62.93
59.51
65.68
77.35
78.56
83.73
80.98
29.11
6.35%
6.28%
19
37.45
LT debt₹M
6.863
6.531
5.682
5.746
5.401
4.688
4.880
4.823
5.019
4.663
43.36
(2.90%)
(4.94%)
78
Revenue
₹61.19M
4.43%
1.00×
Cost of revenue
₹42.61M
4.49%
1.01×
Operating expenses
₹11.00M
3.70%
0.93×
Property and equipment
17.69%
Spread over hurdle
11.30%