23.68
Revenue₹M
39.15
41.77
44.93
48.63
52.69
58.13
64.47
70.77
76.19
84.13
26.02
9.81%
8.72%
22
20.20
Revenue growth%
18.73
17.05
19.92
20.59
18.63
20.58
22.15
20.15
22.95
19.99
29.31
20.58
20.07
72
17.17
Gross margin%
14.02
12.09
13.96
12.71
10.84
8.83
6.57
6.62
7.28
5.76
9.21
6.62
9.84
66
3.43
Operating margin%
10.20
12.40
12.64
13.73
16.47
19.28
22.07
24.50
24.62
23.46
11.66
23.46
17.88
6
23.12
Net margin%
15.01
15.00
14.93
12.74
14.61
12.94
11.24
13.94
11.62
14.60
21.00
12.94
14.27
32
6.510
P/E ratio (avg)x
8.171
7.811
7.729
8.301
7.964
8.820
8.939
9.963
10.26
9.731
16.89
9.731
8.561
29
22.90
EV/EBITx
25.86
28.55
29.02
28.20
28.17
27.78
29.33
27.16
25.87
26.38
8.022
27.16
27.97
82
19.60
FCF yield (avg)%
16.13
14.18
17.05
16.77
19.02
17.85
18.76
18.79
17.36
17.16
29.41
17.85
17.26
37
28.45
FCF margin%
25.63
24.59
22.66
21.86
21.50
21.91
19.11
21.82
21.14
18.96
11.44
21.14
21.84
85
1.768
FCF / Net incomex
0.950
0.877
0.847
0.933
0.873
0.902
0.878
0.832
0.871
0.799
0.835
0.871
0.875
36
21.10
ROIC%
16.81
17.59
18.36
20.50
18.73
16.27
18.38
16.82
15.00
14.65
7.09
16.27
17.21
52
16.78
Return on equity%
15.45
15.59
17.55
16.01
17.58
20.50
18.55
19.51
20.64
21.06
29.89
20.50
18.06
63
13.46
Return on assets%
7.78
8.98
9.45
9.04
9.86
7.36
7.68
5.89
6.68
6.40
28.87
6.68
7.73
68
2.00
EPS₹
1.61
1.84
1.84
2.06
2.17
2.35
2.65
2.56
2.63
2.57
2.16
3.45%
4.68%
—
7.74
EPS growth%
10.94
9.57
9.48
6.66
9.66
7.54
6.85
4.63
2.34
2.38
16.20
4.63
7.20
81
1.74
Bookvalue per sh₹
2.41
2.25
2.44
2.51
2.34
2.22
2.43
2.30
2.42
2.54
3.26
1.65%
1.24%
—
0.70
FCF per share₹
2.23
2.52
2.63
2.62
2.80
2.68
3.03
3.30
3.46
3.87
0.51
6.66%
7.15%
—
3.23
Dividend per sh₹
2.52
2.54
2.88
3.31
3.43
3.69
4.27
4.71
5.54
6.28
1.19
12.88%
10.20%
—
27.25
Div yield (avg)%
15.78
17.94
18.43
19.65
22.02
19.92
21.56
20.26
18.50
17.66
28.35
19.92
19.07
58
3.64
Payout ratio%
28.57
26.66
29.33
32.17
33.18
32.33
33.20
35.43
35.67
35.99
10.47
35.43
32.76
37
17.10
Shares (diluted)M
14.01
12.77
12.49
11.83
12.49
12.17
12.66
12.33
12.61
13.17
17.55
1.07%
(1.04%)
91
8.67
Buyback yield%
28.16
26.40
26.30
24.45
22.96
22.57
22.62
21.06
19.81
18.18
18.41
21.06
22.79
82
1.101
D/E ratiox
0.351
0.381
0.363
0.364
0.338
0.318
0.307
0.326
0.364
0.362
0.971
0.326
0.357
80
49.27
Enterprise value₹M
64.07
68.52
77.98
86.19
88.72
99.10
101.3
113.5
121.5
120.2
34.72
6.26%
6.60%
59
35.19
LT debt₹M
5.888
6.655
7.323
8.039
8.715
8.322
8.484
8.517
8.091
8.021
90.73
(1.64%)
4.06%
24
Revenue
₹84.13M
8.72%
1.00×
Cost of revenue
₹48.15M
8.63%
0.99×
Operating expenses
₹12.21M
10.10%
1.13×