18.19
Revenue₹M
74.14
76.48
78.03
80.04
84.60
89.50
90.65
94.65
96.05
100.7
19.94
3.54%
3.55%
6
12.97
Revenue growth%
24.17
25.41
26.99
25.90
25.51
24.78
25.61
23.21
25.36
25.34
10.57
25.34
25.38
35
29.10
Gross margin%
19.78
22.45
25.24
23.01
25.96
24.58
26.67
27.43
27.07
26.36
6.18
26.67
25.60
48
12.85
Operating margin%
3.77
4.71
5.64
5.02
7.63
8.44
6.71
5.07
6.14
5.80
24.78
6.14
5.72
78
20.42
Net margin%
6.25
4.98
3.94
2.79
0.97
2.59
4.28
5.54
8.19
7.80
11.25
5.54
4.63
20
29.09
P/E ratio (avg)x
10.11
10.44
10.23
11.71
12.98
14.50
16.70
19.37
22.56
21.46
34.29
19.37
13.74
72
14.82
EV/EBITx
13.54
14.05
15.10
15.45
15.78
18.08
21.57
25.76
30.08
33.65
33.05
25.76
16.93
15
6.87
FCF yield (avg)%
20.67
22.65
24.69
23.19
22.88
25.74
28.15
25.49
22.75
19.79
10.63
25.49
23.03
19
10.17
FCF margin%
23.32
22.53
21.12
18.62
20.43
19.44
21.95
22.69
21.94
22.68
15.43
21.95
21.95
65
0.618
FCF / Net incomex
0.191
0.196
0.185
0.172
0.159
0.149
0.129
0.126
0.119
0.124
0.908
0.126
0.154
55
2.77
ROIC%
13.80
16.69
16.78
19.01
19.61
18.39
18.08
20.04
22.96
22.56
21.25
20.04
18.70
41
9.98
Return on equity%
36.84
37.69
37.60
40.14
40.13
39.11
39.99
38.68
38.21
35.78
9.03
38.68
38.45
94
5.26
Return on assets%
5.26
3.71
1.92
2.32
3.44
5.10
6.84
5.59
5.89
3.42
8.91
5.59
4.40
29
2.49
EPS₹
1.08
1.14
1.13
1.16
1.17
1.12
1.26
1.21
1.09
1.15
2.69
(0.29%)
0.26%
—
13.11
EPS growth%
25.62
23.59
22.98
22.04
23.96
26.24
26.63
29.53
28.87
29.02
24.98
28.87
25.93
46
0.87
Bookvalue per sh₹
2.96
3.47
3.49
4.07
4.81
5.38
6.25
6.41
7.56
8.33
1.95
11.58%
10.87%
—
4.13
FCF per share₹
1.18
1.20
1.34
1.47
1.72
1.87
2.04
2.39
2.49
2.57
2.06
8.34%
8.08%
—
4.74
Dividend per sh₹
2.86
2.81
2.59
2.65
2.62
2.74
3.13
2.94
2.80
2.68
4.29
0.42%
0.34%
—
27.21
Div yield (avg)%
24.47
23.22
21.17
22.16
21.22
19.76
22.59
20.43
22.01
22.80
13.17
22.01
22.09
17
16.01
Payout ratio%
22.95
24.18
23.02
23.34
25.23
25.91
28.09
28.35
30.87
29.51
13.48
28.35
25.57
57
11.16
Shares (diluted)M
10.78
10.06
9.461
8.682
7.735
6.768
6.093
5.291
4.905
4.975
10.81
(8.45%)
(7.99%)
39
2.69
Buyback yield%
7.37
7.74
6.69
7.55
6.55
6.67
4.80
4.39
5.62
7.20
25.26
5.62
6.68
27
0.680
D/E ratiox
1.438
1.291
1.384
1.204
1.126
1.079
0.966
0.908
0.961
1.038
0.965
0.966
1.103
45
72.72
Enterprise value₹M
14.35
15.39
17.55
18.54
17.96
18.16
18.05
18.82
20.32
20.76
22.85
2.93%
4.44%
48
44.81
LT debt₹M
46.18
49.71
50.90
60.77
68.74
75.56
78.43
93.88
111.7
132.9
101.9
14.09%
12.58%
39
Revenue
₹100.7M
3.55%
1.00×
Cost of revenue
₹47.79M
3.69%
1.01×
Operating expenses
₹19.97M
3.94%
1.04×
Spread over hurdle
26.46%