68.83
Revenue₹M
38.22
41.35
43.88
48.14
52.11
57.24
62.39
66.89
71.98
78.80
74.57
8.62%
8.53%
60
29.64
Revenue growth%
6.53
4.13
1.21
3.84
3.52
5.66
4.48
6.32
4.88
3.42
27.28
4.88
4.31
76
29.58
Gross margin%
25.69
25.56
28.13
25.64
27.58
25.90
26.02
28.93
28.86
26.96
29.52
26.96
26.49
79
24.29
Operating margin%
1.85
0.40
0.40
1.95
0.40
0.40
0.40
0.40
0.40
0.40
17.86
0.40
0.40
31
10.05
Net margin%
6.90
4.73
4.40
4.90
3.07
3.79
5.66
7.06
7.67
7.91
9.81
7.06
5.28
84
16.36
P/E ratio (avg)x
69.11
73.80
78.14
92.51
109.3
122.8
127.3
139.0
136.5
152.5
7.364
136.5
116.1
8
21.85
EV/EBITx
54.69
54.69
55.37
60.21
69.13
72.06
74.57
78.79
76.67
72.14
12.78
74.57
70.59
10
7.20
FCF yield (avg)%
16.41
14.73
12.68
15.16
14.43
16.38
16.43
19.41
22.25
22.99
22.76
19.41
16.40
29
13.26
FCF margin%
27.56
27.18
28.38
26.35
28.22
26.70
26.04
25.83
26.35
25.64
28.40
26.04
26.52
20
0.190
FCF / Net incomex
0.664
0.700
0.626
0.619
0.636
0.655
0.690
0.629
0.618
0.585
1.133
0.629
0.633
10
10.28
ROIC%
20.76
22.38
20.85
19.56
17.78
16.12
13.30
15.50
15.05
13.11
21.72
15.05
16.95
65
15.52
Return on equity%
14.41
17.04
18.99
21.02
18.72
18.92
19.23
19.24
21.59
19.09
20.08
19.23
19.04
66
10.41
Return on assets%
24.52
22.34
19.34
16.96
15.54
14.23
12.82
13.05
14.10
14.57
13.49
14.10
15.06
22
2.74
EPS₹
2.13
2.18
2.16
2.40
2.51
2.59
2.89
2.89
3.25
3.80
3.04
8.69%
7.61%
—
10.90
EPS growth%
13.79
14.79
13.84
14.44
16.76
18.23
21.17
19.23
18.20
17.81
17.92
18.23
17.29
9
1.55
Bookvalue per sh₹
2.68
2.53
2.39
2.43
2.56
2.20
1.91
1.91
1.87
1.84
0.68
(6.44%)
(3.24%)
—
2.82
FCF per share₹
1.48
1.76
1.97
1.92
2.13
2.19
2.38
2.49
2.78
2.70
2.87
4.87%
7.45%
—
1.20
Dividend per sh₹
2.42
2.73
3.10
3.46
3.94
4.17
4.08
4.62
4.44
4.87
0.60
4.31%
6.79%
—
3.33
Div yield (avg)%
30.82
29.52
29.66
26.90
29.07
28.38
25.82
25.00
22.32
19.46
8.02
25.00
27.64
79
23.94
Payout ratio%
21.63
19.53
22.49
24.57
25.37
28.25
30.39
28.77
26.44
28.99
17.92
28.77
25.91
47
16.09
Shares (diluted)M
16.36
15.59
16.68
16.77
16.02
14.83
15.51
15.00
15.05
13.79
15.40
(2.96%)
(1.65%)
11
2.71
Buyback yield%
10.26
8.47
6.95
7.97
5.85
4.60
3.59
6.24
8.46
6.64
29.95
6.24
6.79
45
0.420
D/E ratiox
2.177
2.403
2.282
2.560
2.680
2.694
2.593
2.827
3.224
3.594
0.546
2.827
2.636
62
38.41
Enterprise value₹M
87.25
90.63
82.97
80.50
71.44
77.43
69.76
73.31
75.16
74.42
50.41
0.82%
(1.27%)
24
37.20
LT debt₹M
31.86
34.91
39.45
38.37
43.15
45.07
47.52
54.90
63.30
70.76
8.728
10.40%
10.17%
30
Revenue
₹78.80M
8.53%
1.00×
Cost of revenue
₹45.85M
8.38%
0.99×
Operating expenses
₹17.39M
8.91%
1.04×
Cash and investments
16.66%
Property and equipment
16.29%
Spread over hurdle
21.17%