14.48
Revenue₹M
74.46
75.96
79.69
82.85
85.54
88.65
90.08
94.01
95.44
98.08
14.92
2.77%
3.09%
10
17.92
Revenue growth%
5.50
7.77
5.86
3.59
3.51
4.70
7.68
10.45
11.87
9.78
5.20
9.78
6.77
51
21.43
Gross margin%
28.99
26.34
23.74
21.17
21.97
19.10
18.26
20.24
18.21
15.79
29.59
18.26
20.70
16
8.04
Operating margin%
20.31
22.32
24.78
26.89
29.28
29.65
27.41
29.80
30.75
28.58
28.47
29.65
27.99
10
25.31
Net margin%
12.90
11.64
14.49
12.56
12.91
12.80
13.24
16.04
17.19
14.86
19.28
14.86
13.07
94
30.66
P/E ratio (avg)x
10.63
10.36
10.87
10.90
10.52
10.26
11.53
12.83
12.71
12.32
29.00
12.32
10.88
47
25.47
EV/EBITx
33.18
31.65
29.41
31.84
30.58
32.80
34.93
30.60
27.37
26.54
23.07
30.60
31.13
39
14.20
FCF yield (avg)%
0.40
1.29
0.40
0.40
2.25
3.57
3.40
3.73
6.37
3.65
13.36
3.65
2.82
55
29.60
FCF margin%
6.60
5.98
5.97
4.21
1.77
3.83
1.95
3.82
2.54
3.49
4.86
3.49
3.83
19
0.652
FCF / Net incomex
1.070
1.009
0.900
0.968
0.972
0.899
0.921
0.895
0.841
0.903
0.952
0.899
0.912
63
22.69
ROIC%
24.07
25.79
26.75
29.45
30.75
27.75
27.60
28.16
30.66
31.51
25.39
28.16
27.95
19
27.00
Return on equity%
19.61
22.44
23.89
24.95
23.59
24.90
24.45
23.10
25.74
23.11
20.30
24.45
23.74
6
4.34
Return on assets%
26.07
27.16
30.14
31.73
31.89
32.76
34.52
33.09
31.06
28.32
7.83
32.76
31.39
61
4.49
EPS₹
5.00
5.22
5.15
5.21
4.91
4.91
4.61
4.43
4.69
4.55
4.91
(1.50%)
(0.84%)
—
14.46
EPS growth%
10.34
10.63
12.98
12.42
9.91
11.42
13.38
14.79
14.35
14.70
15.63
14.35
12.70
83
4.56
Bookvalue per sh₹
5.70
5.55
5.53
5.61
6.04
6.53
6.59
6.72
6.87
7.37
4.72
4.06%
3.71%
—
1.17
FCF per share₹
6.60
6.08
5.62
5.14
5.07
4.64
4.84
4.98
5.13
5.32
2.21
0.99%
(2.17%)
—
4.56
Dividend per sh₹
4.16
4.94
5.40
6.25
6.33
7.63
7.53
8.76
8.62
9.18
4.30
7.74%
9.27%
—
15.33
Div yield (avg)%
8.26
9.67
11.79
11.45
9.05
6.89
7.50
6.78
7.75
5.30
19.31
6.89
8.00
59
15.88
Payout ratio%
28.73
30.09
28.34
28.08
29.25
27.18
24.84
26.74
28.13
30.15
14.58
27.18
28.24
72
13.84
Shares (diluted)M
14.41
13.90
14.55
13.59
13.08
14.56
15.75
15.31
14.17
13.90
14.04
1.23%
(0.92%)
24
27.56
Buyback yield%
26.43
29.24
31.68
30.46
32.27
30.63
28.95
28.50
27.35
27.60
27.21
28.50
29.09
19
0.508
D/E ratiox
2.649
2.921
3.540
3.445
3.862
3.820
4.184
4.316
5.213
5.837
0.106
4.316
3.841
88
38.94
Enterprise value₹M
8.141
8.812
8.528
8.443
9.095
8.522
8.097
8.423
8.076
8.273
23.55
(1.88%)
1.48%
86
78.61
LT debt₹M
78.83
83.80
78.75
87.30
89.15
98.37
108.9
109.7
128.6
140.4
3.649
9.51%
6.76%
33
Revenue
₹98.08M
3.09%
1.00×
Cost of revenue
₹67.56M
3.36%
1.03×
Operating expenses
₹15.95M
2.89%
0.98×
Spread over hurdle
(9.88%)