7.186
Revenue₹M
25.57
27.26
28.25
30.02
31.22
32.17
33.61
35.69
37.32
39.34
7.816
4.73%
5.14%
13
6.34
Revenue growth%
5.01
7.71
5.58
7.01
7.64
9.44
10.98
9.13
9.34
11.19
14.36
9.44
8.42
43
6.46
Gross margin%
26.35
24.48
24.85
22.45
23.23
24.67
21.80
19.89
19.99
20.50
8.93
20.50
22.84
52
4.89
Operating margin%
14.64
11.79
12.80
10.01
9.27
8.59
11.49
11.91
11.91
11.96
29.47
11.91
11.85
29
18.02
Net margin%
3.78
5.85
5.74
3.09
5.66
3.22
4.14
2.84
1.41
0.40
20.32
2.84
3.50
84
32.72
P/E ratio (avg)x
13.50
14.54
14.87
14.24
12.21
12.88
12.02
12.46
12.64
13.41
17.61
12.64
13.14
73
26.63
EV/EBITx
28.55
32.37
33.53
39.21
41.56
44.85
46.63
49.86
56.23
62.31
15.69
49.86
43.21
72
13.24
FCF yield (avg)%
17.79
17.03
18.20
20.17
22.71
22.83
21.05
21.09
22.23
21.90
21.97
21.90
21.07
71
4.87
FCF margin%
10.80
12.48
14.43
14.38
14.21
16.55
17.28
15.07
16.71
19.44
7.55
16.71
14.75
91
1.676
FCF / Net incomex
0.793
0.884
0.862
0.964
0.965
1.094
1.153
1.159
1.136
1.139
1.458
1.139
1.030
10
17.58
ROIC%
26.97
25.97
26.77
25.10
24.15
23.25
21.01
20.34
21.46
23.39
16.65
21.46
23.77
8
25.75
Return on equity%
22.26
24.03
26.79
27.38
28.81
26.23
27.03
26.66
25.67
22.96
12.68
26.23
26.45
43
25.68
Return on assets%
16.15
13.81
16.04
18.73
18.29
16.41
17.24
16.15
18.72
16.51
21.34
16.51
16.46
54
1.23
EPS₹
1.01
1.06
1.01
0.97
1.05
1.16
1.16
1.17
1.18
1.30
1.26
4.46%
2.06%
—
29.47
EPS growth%
12.55
14.03
16.65
17.49
16.51
18.31
20.65
19.38
21.69
22.23
10.52
20.65
17.90
18
1.26
Bookvalue per sh₹
0.50
0.46
0.47
0.46
0.51
0.53
0.58
0.52
0.50
0.53
0.96
0.47%
0.83%
—
1.51
FCF per share₹
1.36
1.28
1.11
1.20
1.08
1.02
0.93
0.89
0.79
0.81
2.06
(5.60%)
(5.43%)
—
0.58
Dividend per sh₹
0.46
0.46
0.43
0.48
0.46
0.53
0.50
0.51
0.57
0.63
0.75
6.40%
2.78%
—
13.25
Div yield (avg)%
25.85
28.68
27.36
26.36
27.82
27.44
27.74
29.54
27.57
29.03
9.09
27.74
27.65
24
19.59
Payout ratio%
28.98
27.49
29.18
28.20
28.14
30.46
32.62
30.51
30.53
29.24
10.20
30.51
29.21
85
14.29
Shares (diluted)M
21.00
22.39
24.83
24.31
26.61
28.19
30.89
33.29
30.68
35.60
13.70
6.00%
6.75%
88
15.87
Buyback yield%
27.03
27.46
25.90
23.47
25.48
25.61
23.31
22.02
21.99
24.06
2.08
23.31
24.77
52
1.800
D/E ratiox
1.468
1.392
1.490
1.710
1.712
1.772
1.885
1.852
2.142
2.483
0.313
1.885
1.742
21
34.19
Enterprise value₹M
30.15
27.64
27.90
30.87
29.24
27.62
27.48
26.62
24.03
24.81
28.57
(3.23%)
(1.57%)
72
2.718
LT debt₹M
14.67
15.62
16.76
17.77
16.62
15.71
17.16
17.67
19.55
19.69
17.94
3.44%
3.26%
29
Revenue
₹39.34M
5.14%
1.00×
Cost of revenue
₹27.53M
5.15%
1.00×
Operating expenses
₹4.311M
5.08%
0.99×