30.36
Revenue₹M
26.08
27.65
29.20
31.92
34.34
36.22
39.42
42.63
46.33
50.56
33.40
8.04%
7.69%
88
18.12
Revenue growth%
22.37
22.69
20.37
23.09
22.30
22.76
23.92
24.98
25.15
25.50
26.92
24.98
22.93
53
15.01
Gross margin%
14.61
13.89
11.25
12.18
9.28
6.36
5.43
6.22
5.61
5.88
6.89
5.88
7.82
9
23.23
Operating margin%
23.53
21.29
19.43
21.15
19.88
20.31
17.66
20.10
21.26
19.44
8.73
20.10
20.20
60
20.62
Net margin%
12.70
10.05
12.82
11.84
9.58
12.41
14.80
12.91
10.33
9.28
22.14
12.41
12.12
27
14.29
P/E ratio (avg)x
45.44
54.26
57.64
60.14
70.72
83.94
89.72
91.46
100.1
106.3
28.54
91.46
77.33
51
32.48
EV/EBITx
8.965
9.417
9.370
10.65
11.15
13.22
13.09
15.45
18.71
18.29
17.52
15.45
12.12
46
17.55
FCF yield (avg)%
21.53
22.98
22.69
22.83
22.36
21.42
24.29
24.22
25.09
22.65
29.77
24.22
22.76
93
20.75
FCF margin%
24.51
25.98
27.94
28.94
26.21
26.60
25.97
25.61
26.87
28.85
6.33
26.60
26.40
14
0.672
FCF / Net incomex
1.516
1.511
1.702
1.971
2.253
2.506
2.782
3.156
3.427
4.016
1.092
3.156
2.379
23
18.30
ROIC%
12.88
14.19
13.63
12.18
12.88
14.27
13.43
12.78
13.82
13.65
19.85
13.65
13.53
44
3.45
Return on equity%
20.72
21.87
21.42
23.69
25.40
25.24
22.37
20.64
22.32
19.61
17.11
22.32
22.10
11
12.58
Return on assets%
13.18
11.31
11.44
9.80
8.61
7.39
5.53
6.27
5.26
4.44
13.19
5.53
8.00
58
0.51
EPS₹
1.05
1.00
1.08
0.96
0.90
0.99
1.03
1.15
1.07
1.16
0.53
5.25%
1.99%
—
28.24
EPS growth%
6.58
6.94
7.34
5.87
6.75
5.45
4.35
5.45
4.38
2.26
12.81
4.38
5.66
84
1.80
Bookvalue per sh₹
2.71
3.19
3.29
3.55
3.81
3.71
4.18
4.15
4.38
4.63
1.73
4.00%
7.16%
—
1.93
FCF per share₹
0.36
0.34
0.38
0.36
0.38
0.44
0.48
0.53
0.53
0.60
0.97
9.18%
6.46%
—
1.60
Dividend per sh₹
0.52
0.51
0.51
0.55
0.49
0.45
0.42
0.38
0.34
0.30
1.02
(9.40%)
(6.43%)
—
21.20
Div yield (avg)%
27.20
24.66
25.15
26.08
23.99
21.16
22.07
20.36
18.19
18.33
9.42
20.36
23.03
69
6.96
Payout ratio%
23.81
24.60
24.38
26.38
26.62
26.42
27.92
29.81
29.73
28.03
8.59
28.03
26.52
64
19.07
Shares (diluted)M
14.35
14.31
13.50
13.83
14.85
13.66
12.40
10.83
10.66
9.671
18.42
(8.22%)
(3.75%)
43
24.65
Buyback yield%
30.28
31.75
30.95
31.49
28.94
27.73
27.93
25.49
23.82
25.45
3.03
25.49
28.44
42
1.609
D/E ratiox
2.063
1.948
2.169
2.039
2.234
2.458
2.794
2.922
3.118
3.124
1.425
2.922
2.346
88
17.75
Enterprise value₹M
35.77
40.47
42.26
47.48
43.87
48.12
46.22
49.16
56.00
52.40
11.97
3.62%
3.63%
25
25.93
LT debt₹M
23.38
20.37
19.72
17.72
15.79
13.91
13.58
13.47
14.74
14.23
23.18
(2.06%)
(4.58%)
64
Revenue
₹50.56M
7.69%
1.00×
Cost of revenue
₹30.85M
8.00%
1.03×
Operating expenses
₹6.003M
7.16%
0.95×
Cash and investments
18.91%
Property and equipment
18.87%