87.10
Revenue₹M
75.48
80.68
86.93
91.46
96.97
101.2
106.9
115.2
121.8
127.6
89.76
5.65%
6.11%
24
15.58
Revenue growth%
21.05
19.81
20.02
20.76
18.80
20.64
18.15
20.18
18.93
15.99
8.73
18.93
19.92
86
2.41
Gross margin%
6.48
5.73
6.04
3.80
6.08
7.74
6.83
4.91
2.91
3.76
15.90
4.91
5.89
65
19.12
Operating margin%
34.51
34.24
36.54
34.63
32.64
29.87
30.98
28.93
27.38
26.90
17.11
28.93
31.81
25
27.04
Net margin%
8.34
9.58
8.48
6.52
8.51
6.42
6.94
9.34
11.24
13.93
16.59
9.34
8.50
33
15.44
P/E ratio (avg)x
14.94
15.65
13.84
12.92
11.54
10.82
9.643
8.963
9.519
10.42
37.91
9.643
11.18
89
21.57
EV/EBITx
44.49
41.75
43.99
44.32
47.05
50.84
45.92
49.99
55.39
57.55
13.93
50.84
46.49
63
11.85
FCF yield (avg)%
10.07
9.50
7.75
8.40
5.53
7.59
10.43
11.04
8.10
9.80
2.51
9.80
8.95
22
10.41
FCF margin%
19.80
21.30
22.24
21.68
21.15
22.39
23.07
25.36
24.25
23.53
16.32
23.53
22.32
19
0.746
FCF / Net incomex
0.180
0.176
0.189
0.216
0.228
0.269
0.306
0.318
0.357
0.389
1.279
0.318
0.249
55
29.71
ROIC%
27.10
26.87
28.27
28.54
30.20
29.01
28.81
29.87
29.93
30.64
19.26
29.87
28.91
82
3.61
Return on equity%
3.80
5.22
2.61
2.10
0.87
1.77
0.40
3.07
4.95
4.54
25.67
3.07
2.84
41
23.35
Return on assets%
1.41
0.53
1.48
3.76
5.73
7.15
6.82
4.54
5.31
2.77
3.42
5.31
4.15
52
2.30
EPS₹
7.30
6.94
7.85
8.69
9.34
10.25
11.44
11.56
13.70
13.99
2.38
8.41%
7.95%
—
2.38
EPS growth%
22.83
25.72
25.91
26.21
24.03
22.08
22.23
24.88
25.88
25.72
13.11
24.88
25.30
55
4.91
Bookvalue per sh₹
8.68
8.61
8.68
8.90
8.63
9.80
11.50
11.48
12.24
12.02
2.43
6.85%
4.85%
—
2.91
FCF per share₹
1.87
2.15
2.27
2.36
2.48
2.86
3.27
3.63
3.55
3.70
1.54
8.32%
8.36%
—
5.37
Dividend per sh₹
2.40
2.85
3.35
3.72
3.55
4.13
4.72
4.52
5.26
5.58
2.06
9.49%
9.73%
—
9.09
Div yield (avg)%
25.47
26.25
26.34
27.41
25.88
26.96
24.57
26.29
27.02
26.61
11.05
26.61
26.31
8
28.58
Payout ratio%
21.33
21.77
23.38
25.74
23.54
23.27
25.64
27.19
28.65
27.35
13.81
27.19
24.59
23
16.63
Shares (diluted)M
12.14
11.48
12.72
14.08
13.31
14.37
14.72
14.59
15.18
14.95
17.18
2.35%
1.22%
24
19.49
Buyback yield%
8.60
8.74
8.37
9.62
7.33
6.35
8.47
11.26
9.23
8.41
3.08
8.47
8.53
34
0.206
D/E ratiox
2.172
2.267
2.299
2.565
2.762
2.786
2.804
2.759
2.920
3.399
1.451
2.804
2.760
23
55.02
Enterprise value₹M
20.03
20.95
22.56
21.70
24.22
22.02
24.44
26.72
23.67
25.52
99.32
1.05%
3.42%
54
80.91
LT debt₹M
31.78
28.41
29.88
30.74
29.20
26.07
27.30
27.15
23.40
23.21
49.28
(4.49%)
(3.29%)
34
Revenue
₹127.6M
6.11%
1.00×
Cost of revenue
₹74.89M
6.18%
1.01×
Operating expenses
₹16.24M
5.96%
0.99×
Spread over hurdle
12.85%