58.19
Revenue₹M
61.05
65.07
67.44
69.52
73.38
77.74
81.72
84.52
90.18
94.85
65.09
5.27%
4.99%
43
28.85
Revenue growth%
6.84
4.16
2.10
4.40
5.87
8.38
9.02
12.00
12.13
9.79
23.65
9.79
7.61
57
10.98
Gross margin%
33.22
33.89
33.14
31.13
29.84
30.07
27.70
30.30
30.86
32.50
8.10
30.30
30.99
40
11.97
Operating margin%
7.86
8.69
11.57
10.03
12.66
11.80
14.61
12.35
10.09
11.21
17.87
11.80
11.39
69
11.83
Net margin%
22.38
20.41
17.92
18.53
17.30
16.50
19.02
19.51
21.03
18.63
28.31
19.02
18.83
59
27.56
P/E ratio (avg)x
14.15
13.81
14.26
15.84
17.77
21.15
22.19
23.99
27.54
27.36
28.93
23.99
19.46
90
31.86
EV/EBITx
42.29
46.31
54.78
56.60
61.26
65.19
77.13
83.99
94.37
94.98
13.00
83.99
63.22
26
15.42
FCF yield (avg)%
3.46
3.69
5.89
3.39
1.28
3.92
1.62
2.14
1.20
1.70
15.43
1.70
2.77
40
18.56
FCF margin%
28.80
26.55
29.50
29.64
31.81
32.03
32.68
30.30
32.30
31.92
5.73
32.03
31.06
44
0.658
FCF / Net incomex
0.250
0.256
0.254
0.226
0.232
0.208
0.194
0.170
0.181
0.187
0.811
0.187
0.217
13
19.33
ROIC%
1.40
0.40
0.40
3.39
1.87
3.32
2.21
0.40
0.40
0.40
4.29
0.40
0.90
62
6.71
Return on equity%
30.96
28.69
31.60
31.08
28.59
27.49
26.61
28.62
30.32
29.07
22.38
28.62
28.88
51
12.95
Return on assets%
22.47
24.41
24.48
23.64
25.00
22.95
21.12
20.40
21.29
21.46
20.08
21.29
22.71
89
1.02
EPS₹
2.98
2.74
2.68
2.57
2.42
2.27
2.30
2.19
2.39
2.37
1.12
(0.38%)
(1.25%)
—
21.02
EPS growth%
15.43
17.51
20.12
22.35
23.93
23.51
25.60
23.00
21.90
24.45
2.40
23.51
22.68
8
3.81
Bookvalue per sh₹
4.44
5.02
5.16
5.32
6.05
6.27
6.64
7.30
8.49
9.93
1.69
10.41%
8.47%
—
4.40
FCF per share₹
3.64
4.18
4.24
4.43
5.01
4.96
5.89
6.01
6.90
7.68
1.11
8.92%
8.75%
—
2.74
Dividend per sh₹
2.84
3.06
3.35
3.00
2.65
2.65
2.37
2.52
2.65
2.31
5.52
(2.65%)
(2.32%)
—
9.55
Div yield (avg)%
28.94
26.14
27.64
29.74
29.77
29.73
32.56
32.52
30.37
30.93
11.27
30.93
29.75
41
13.47
Payout ratio%
7.94
7.12
4.26
3.44
1.00
1.70
3.04
5.85
5.08
6.30
8.91
5.08
4.67
83
11.43
Shares (diluted)M
8.633
8.046
8.088
7.045
6.978
7.534
7.906
7.980
7.712
8.384
11.86
3.74%
(1.29%)
33
27.04
Buyback yield%
13.80
16.64
18.71
21.44
19.29
19.95
17.02
19.29
17.21
18.53
26.43
18.53
18.62
53
1.249
D/E ratiox
0.377
0.370
0.346
0.368
0.360
0.413
0.434
0.490
0.530
0.486
0.510
0.486
0.395
6
85.77
Enterprise value₹M
97.42
98.09
95.06
112.9
118.5
114.7
126.3
145.0
162.4
188.1
54.14
9.67%
7.24%
37
109.6
LT debt₹M
90.84
90.74
82.50
78.05
83.25
84.90
84.73
80.44
87.19
91.94
79.00
2.00%
(0.85%)
9
Revenue
₹94.85M
4.99%
1.00×
Cost of revenue
₹66.39M
4.99%
1.00×
Operating expenses
₹18.38M
4.40%
0.94×
Spread over hurdle
(4.50%)