41.54
Revenue₹M
31.27
33.90
36.24
39.11
41.71
44.70
48.67
53.75
57.53
63.03
42.49
8.61%
8.20%
57
10.83
Revenue growth%
17.89
15.86
16.49
16.52
15.65
13.82
14.37
13.17
12.17
14.59
11.68
13.82
15.12
9
8.46
Gross margin%
13.50
12.78
14.71
17.17
15.61
13.28
11.63
14.61
12.96
10.76
9.83
12.96
13.39
78
16.41
Operating margin%
3.99
6.87
8.17
9.24
7.22
6.67
5.88
6.37
6.03
5.83
26.51
6.03
6.52
10
19.09
Net margin%
28.93
28.59
26.06
23.71
25.99
27.91
28.95
29.70
27.09
25.35
12.72
27.91
27.50
59
31.65
P/E ratio (avg)x
33.91
33.63
37.93
39.09
35.31
38.90
38.45
40.09
40.62
39.26
9.723
39.26
38.67
94
10.33
EV/EBITx
17.76
18.53
21.10
21.56
20.35
22.52
21.62
22.84
21.48
21.36
21.09
21.62
21.42
49
7.50
FCF yield (avg)%
15.49
16.73
18.92
18.83
20.61
21.27
18.35
17.17
15.70
15.41
22.44
17.17
17.76
92
27.71
FCF margin%
23.39
24.89
25.01
24.70
22.44
24.68
23.82
24.35
24.63
24.81
11.75
24.63
24.66
29
1.797
FCF / Net incomex
0.627
0.615
0.664
0.628
0.673
0.671
0.690
0.807
0.940
1.017
0.581
0.807
0.672
92
7.57
ROIC%
8.61
10.90
9.85
12.38
12.52
11.47
11.80
13.82
12.23
11.73
26.80
11.80
11.76
52
14.43
Return on equity%
10.59
10.77
11.29
12.37
10.18
8.76
7.88
9.22
6.82
5.48
5.25
7.88
9.70
94
20.63
Return on assets%
1.11
0.40
1.57
0.40
0.40
0.40
0.40
1.30
3.40
5.65
8.15
1.30
0.75
29
7.44
EPS₹
11.11
10.84
10.59
9.86
10.63
11.69
12.74
14.18
16.28
15.30
7.64
7.56%
2.92%
—
10.83
EPS growth%
19.93
17.21
17.34
19.78
17.42
16.01
17.08
18.50
21.35
18.77
4.76
18.50
17.96
89
1.69
Bookvalue per sh₹
8.86
9.81
9.53
10.74
10.72
11.13
11.65
13.32
14.10
14.77
5.52
6.61%
6.64%
—
1.90
FCF per share₹
7.52
8.25
7.82
7.90
8.51
8.00
9.09
8.86
9.48
10.71
2.99
4.70%
4.83%
—
4.49
Dividend per sh₹
6.55
6.14
5.95
5.08
5.31
5.23
4.52
4.84
4.20
3.99
10.55
(5.55%)
(6.37%)
—
29.75
Div yield (avg)%
17.08
15.92
17.09
16.73
14.12
16.32
16.19
18.09
15.99
18.48
25.63
16.32
16.53
38
21.32
Payout ratio%
13.59
11.22
11.03
10.77
10.95
9.19
10.65
8.93
7.49
8.80
15.00
8.93
10.71
50
4.215
Shares (diluted)M
2.977
3.129
2.846
2.818
3.004
2.588
2.325
2.176
1.870
1.658
4.130
(11.21%)
(6.74%)
39
21.63
Buyback yield%
26.28
29.17
29.95
27.93
26.21
26.14
27.70
28.59
25.99
28.00
29.56
27.70
27.82
69
1.071
D/E ratiox
0.844
0.912
0.838
0.874
0.849
0.734
0.727
0.756
0.656
0.714
1.209
0.727
0.797
62
26.70
Enterprise value₹M
48.47
50.09
59.71
65.25
67.52
80.54
85.21
82.63
95.01
99.79
42.38
8.13%
7.93%
68
16.99
LT debt₹M
13.64
12.84
13.74
14.27
13.61
15.01
16.31
17.03
18.88
19.83
28.43
7.82%
4.28%
31
Revenue
₹63.03M
8.20%
1.00×
Cost of revenue
₹36.54M
8.19%
1.00×
Operating expenses
₹12.10M
7.75%
0.96×
Goodwill & intangibles
17.92%
Spread over hurdle
(4.99%)