26.61
Revenue₹M
22.35
23.49
25.02
26.85
29.39
31.15
32.70
34.76
36.83
27.85
28.73
6.52%
6.91%
91
8.90
Revenue growth%
7.32
10.09
10.85
8.67
9.56
7.42
9.40
6.81
7.29
5.95
15.50
7.42
9.04
39
20.44
Gross margin%
24.71
26.94
27.79
29.48
30.06
31.28
30.17
32.98
31.04
6.83
8.45
31.04
29.77
21
27.99
Operating margin%
24.92
25.26
25.57
27.81
29.09
26.98
29.53
29.23
26.29
11.36
14.39
29.09
26.64
10
13.86
Net margin%
15.65
14.44
16.35
16.41
15.82
14.38
15.40
15.57
14.17
19.10
28.96
15.40
15.61
27
32.08
P/E ratio (avg)x
44.18
42.26
44.43
46.84
50.97
54.13
51.77
57.72
62.48
19.45
34.22
54.13
48.91
34
29.14
EV/EBITx
37.07
38.96
37.04
36.10
39.42
36.98
39.23
41.31
41.77
35.97
22.66
39.42
38.02
8
4.33
FCF yield (avg)%
17.26
19.91
20.70
22.74
21.81
23.90
23.14
25.35
28.21
27.89
14.13
23.90
22.27
60
27.33
FCF margin%
19.96
20.33
17.46
14.85
13.27
11.53
8.96
9.01
11.42
12.83
13.29
11.42
14.06
23
1.619
FCF / Net incomex
0.608
0.703
0.827
0.843
0.885
1.018
1.029
1.010
1.115
0.312
0.937
1.018
0.864
59
24.92
ROIC%
4.66
4.83
2.14
2.96
4.65
5.61
7.85
5.50
4.75
4.99
11.27
5.50
4.71
17
4.38
Return on equity%
1.86
1.68
1.67
1.41
3.37
5.87
5.78
4.92
6.14
4.65
7.04
5.78
3.95
89
10.24
Return on assets%
11.44
8.96
11.30
12.06
14.22
16.64
18.74
18.80
17.20
16.32
21.07
17.20
13.14
7
0.68
EPS₹
1.06
0.94
0.92
0.98
1.02
1.14
1.26
1.29
1.27
0.74
0.81
5.38%
2.39%
—
21.77
EPS growth%
31.17
28.54
30.57
29.82
26.90
24.37
27.27
26.03
27.61
13.47
4.88
26.90
27.97
13
0.96
Bookvalue per sh₹
0.67
0.77
0.80
0.78
0.77
0.82
0.93
1.06
1.05
0.61
0.60
6.18%
7.06%
—
0.56
FCF per share₹
0.56
0.47
0.47
0.50
0.47
0.43
0.40
0.39
0.35
0.27
0.75
(6.85%)
(3.53%)
—
1.37
Dividend per sh₹
1.19
1.09
1.08
1.20
1.32
1.45
1.56
1.38
1.33
1.22
0.51
2.07%
1.94%
—
3.63
Div yield (avg)%
18.78
18.93
19.06
16.19
19.03
17.97
17.04
14.75
15.14
3.13
15.25
17.04
17.50
32
2.50
Payout ratio%
27.53
25.64
26.03
25.89
24.66
24.36
24.51
23.60
22.11
3.21
19.84
24.36
25.15
5
11.76
Shares (diluted)M
9.158
8.885
9.227
9.641
9.950
9.703
9.782
9.900
10.26
12.20
11.86
1.26%
(0.23%)
10
10.50
Buyback yield%
27.86
30.51
29.19
29.13
27.97
29.03
28.55
30.54
29.56
11.17
17.24
29.03
29.08
86
0.581
D/E ratiox
0.090
0.086
0.092
0.097
0.088
0.091
0.093
0.081
0.072
0.805
0.152
0.088
0.091
76
18.94
Enterprise value₹M
15.14
14.21
14.35
15.91
15.39
15.63
14.54
15.35
17.23
18.70
29.17
1.60%
1.13%
50
36.84
LT debt₹M
10.91
10.85
11.34
11.44
13.10
12.67
14.65
16.74
19.61
32.59
4.883
11.38%
6.48%
32
Revenue
₹36.83M
6.91%
1.00×
Cost of revenue
₹25.78M
6.91%
1.00×
Operating expenses
₹5.287M
6.22%
0.94×
Cash and investments
17.77%
Spread over hurdle
(0.57%)