1.669
Revenue₹M
18.54
18.88
19.84
20.85
22.11
23.33
24.18
25.35
25.71
27.11
1.707
4.17%
4.46%
46
6.87
Revenue growth%
13.13
11.04
13.11
12.93
13.35
12.69
14.68
13.61
16.18
17.31
29.34
14.68
13.24
48
4.15
Gross margin%
5.08
5.58
4.71
4.05
5.27
4.67
2.01
1.72
0.40
1.59
13.54
1.72
4.36
86
26.80
Operating margin%
11.81
11.07
12.26
13.17
12.12
14.75
13.34
15.47
15.03
13.52
19.44
14.75
13.26
11
24.65
Net margin%
9.56
7.63
10.46
12.69
11.90
12.93
10.67
8.58
6.71
6.61
24.61
8.58
10.01
77
8.104
P/E ratio (avg)x
34.73
36.25
37.02
35.01
36.79
35.95
39.09
43.09
48.18
54.26
12.77
43.09
36.91
9
32.67
EV/EBITx
38.62
34.67
36.65
39.56
44.58
44.30
45.51
46.92
42.41
46.55
31.23
45.51
43.35
40
25.72
FCF yield (avg)%
14.16
15.74
13.73
13.29
11.36
10.39
12.03
14.51
12.36
11.84
29.83
12.03
12.83
84
12.59
FCF margin%
24.64
27.17
27.09
29.06
30.67
30.59
29.53
27.16
28.97
29.57
20.34
29.53
29.02
24
1.423
FCF / Net incomex
0.379
0.412
0.410
0.367
0.407
0.375
0.377
0.401
0.405
0.417
1.582
0.401
0.403
94
16.51
ROIC%
8.36
6.83
4.04
1.69
1.48
2.24
0.40
1.22
0.40
0.40
2.56
0.40
1.59
45
11.07
Return on equity%
23.88
21.90
23.43
26.29
24.81
26.40
25.13
25.77
27.83
26.52
20.98
26.40
25.45
24
21.29
Return on assets%
22.21
19.49
18.48
19.48
19.71
19.52
19.90
17.84
16.87
19.61
6.79
19.52
19.51
82
7.98
EPS₹
2.24
2.41
2.19
2.11
2.05
1.93
1.88
1.80
1.74
1.73
8.71
(3.34%)
(3.01%)
—
6.62
EPS growth%
16.45
17.99
19.17
22.15
24.01
21.02
23.02
24.93
24.42
23.25
2.61
23.25
22.59
5
1.84
Bookvalue per sh₹
8.51
9.79
9.57
9.67
10.74
11.72
13.28
12.99
12.91
15.48
6.12
7.58%
5.86%
—
4.31
FCF per share₹
7.43
7.66
9.28
9.92
9.97
10.99
11.70
12.31
12.55
12.78
4.52
5.08%
5.39%
—
2.96
Dividend per sh₹
7.96
8.01
7.56
8.19
9.06
10.22
10.89
11.34
12.15
12.52
7.45
6.67%
4.24%
—
20.58
Div yield (avg)%
10.44
11.70
11.36
9.90
10.24
7.40
9.06
10.19
12.16
10.48
6.57
10.19
10.34
56
5.06
Payout ratio%
10.71
12.71
15.40
17.76
17.57
18.69
18.57
19.44
21.17
19.23
27.59
19.23
18.17
46
2.393
Shares (diluted)M
2.067
2.096
2.174
2.317
2.115
1.846
1.847
2.007
1.883
1.826
2.376
(2.90%)
(1.76%)
63
2.91
Buyback yield%
19.61
19.75
17.12
17.21
16.40
18.52
17.91
14.95
13.79
11.58
28.08
14.95
17.17
76
1.003
D/E ratiox
1.272
1.346
1.410
1.414
1.712
1.878
1.992
2.176
2.240
2.198
1.195
2.176
1.795
78
14.90
Enterprise value₹M
3.437
3.611
3.881
3.903
3.537
3.178
2.816
2.400
2.540
2.480
12.93
(6.85%)
(3.29%)
87
1.983
LT debt₹M
18.32
19.88
21.00
20.19
19.27
17.96
19.75
21.85
21.03
23.25
8.559
3.83%
2.47%
27
Revenue
₹27.11M
4.46%
1.00×
Cost of revenue
₹17.38M
4.58%
1.01×
Operating expenses
₹5.270M
4.23%
0.98×
Goodwill & intangibles
18.34%
Spread over hurdle
(6.14%)