8.892
Revenue₹M
30.70
32.71
34.50
37.10
39.26
42.81
47.10
51.44
55.73
60.52
9.603
9.04%
8.01%
27
4.87
Revenue growth%
17.54
18.94
19.78
18.38
20.16
21.73
24.10
21.30
20.27
20.85
15.85
21.30
20.21
93
14.12
Gross margin%
15.28
13.84
14.10
12.11
11.12
11.56
12.02
12.68
14.70
13.84
28.76
12.68
13.26
48
17.05
Operating margin%
31.69
33.83
33.94
31.83
28.94
30.54
33.44
31.15
29.94
29.40
10.88
30.54
31.42
65
2.44
Net margin%
14.21
15.23
14.91
13.18
13.45
12.14
11.03
9.19
10.32
11.13
19.16
11.03
12.66
87
35.47
P/E ratio (avg)x
41.27
47.56
50.57
49.07
57.04
54.97
52.90
56.17
56.96
59.96
37.55
56.17
53.93
46
17.56
EV/EBITx
38.88
43.64
43.15
44.65
42.29
39.73
45.90
50.03
49.61
54.18
14.95
49.61
44.14
76
11.05
FCF yield (avg)%
23.58
22.83
23.13
20.30
18.27
18.03
16.70
16.59
15.01
16.89
7.92
16.70
18.15
35
16.52
FCF margin%
8.30
5.31
7.86
9.15
6.91
7.35
9.91
7.95
7.17
6.99
17.06
7.35
7.61
35
0.191
FCF / Net incomex
1.991
1.975
2.130
2.405
2.644
2.788
3.149
2.987
3.193
3.445
1.253
3.149
2.716
61
3.14
ROIC%
4.93
6.61
6.87
8.88
7.51
9.26
7.02
8.91
11.57
13.11
7.16
9.26
8.20
28
27.09
Return on equity%
9.16
7.57
9.53
8.48
8.23
7.24
5.81
7.02
8.58
7.00
12.51
7.02
7.90
13
29.20
Return on assets%
5.16
5.40
3.53
2.55
0.99
3.50
2.63
1.04
0.48
2.54
25.03
2.54
2.59
79
4.78
EPS₹
15.42
14.31
13.80
15.34
17.56
18.36
17.57
19.92
20.51
23.72
4.96
6.20%
4.30%
—
7.66
EPS growth%
28.35
26.63
24.62
23.89
22.93
20.29
21.01
18.47
15.83
18.79
2.59
18.79
21.97
94
17.40
Bookvalue per sh₹
9.20
9.08
10.08
10.04
10.25
11.52
12.56
14.04
13.16
13.48
12.26
5.63%
3.45%
—
3.67
FCF per share₹
18.02
19.00
19.45
17.60
15.72
15.47
16.20
14.91
14.97
15.43
6.66
(0.37%)
(2.81%)
—
15.72
Dividend per sh₹
13.82
13.67
14.50
12.92
12.11
13.37
12.70
14.00
12.94
11.84
3.95
(0.44%)
(0.86%)
—
25.73
Div yield (avg)%
25.10
26.32
29.23
31.74
33.16
34.01
31.08
28.96
31.08
33.13
13.64
31.08
31.08
58
26.56
Payout ratio%
35.48
34.88
34.26
33.74
36.10
33.31
30.70
30.55
32.36
32.27
25.66
32.27
33.52
53
2.557
Shares (diluted)M
2.287
2.372
2.277
2.338
2.442
2.262
2.465
2.265
2.416
2.516
2.590
0.60%
0.31%
70
24.14
Buyback yield%
12.37
10.98
13.24
13.25
13.32
13.25
12.82
11.06
10.27
9.35
13.67
11.06
12.59
92
0.154
D/E ratiox
2.652
2.643
2.928
3.171
3.192
3.689
3.781
3.982
3.930
4.015
0.698
3.930
3.440
66
41.38
Enterprise value₹M
34.97
34.67
40.46
44.53
43.88
43.85
47.94
53.81
62.03
61.96
68.57
7.14%
7.05%
60
48.50
LT debt₹M
73.80
81.56
85.72
94.05
95.24
103.0
100.0
107.1
103.9
106.8
39.64
2.33%
5.42%
60
Revenue
₹60.52M
8.01%
1.00×
Cost of revenue
₹26.35M
8.23%
1.02×
Operating expenses
₹13.72M
7.81%
0.98×
Cash and investments
15.43%
Spread over hurdle
(5.13%)