31.09
Revenue₹M
15.39
16.80
18.05
19.75
21.34
23.09
24.61
26.11
27.37
29.20
34.57
6.48%
7.36%
25
29.44
Revenue growth%
5.07
2.34
5.01
4.39
5.80
2.83
2.45
2.20
0.40
0.75
14.31
2.20
2.64
94
29.06
Gross margin%
14.93
12.21
14.40
16.98
15.05
15.39
17.03
17.75
20.75
20.18
21.58
17.75
16.18
82
25.47
Operating margin%
8.70
10.52
9.65
7.89
9.86
10.32
8.05
8.76
6.50
3.97
7.41
8.05
8.73
79
6.53
Net margin%
13.38
13.11
13.47
12.14
13.79
12.57
9.89
7.67
6.28
4.33
28.62
7.67
12.35
77
36.94
P/E ratio (avg)x
43.93
43.04
42.17
41.12
45.47
51.86
61.67
64.37
65.96
68.04
16.98
64.37
48.67
50
33.49
EV/EBITx
33.25
30.89
30.03
33.12
34.41
35.89
39.01
38.30
35.74
37.17
19.93
37.17
35.08
32
19.17
FCF yield (avg)%
27.23
27.00
29.23
28.18
29.94
29.87
32.56
35.45
36.00
33.01
18.31
33.01
29.91
90
21.89
FCF margin%
13.90
13.92
12.83
15.12
17.78
18.29
20.27
18.18
17.59
14.62
23.21
18.18
16.36
15
0.381
FCF / Net incomex
0.171
0.163
0.146
0.146
0.160
0.164
0.144
0.145
0.146
0.131
1.715
0.145
0.146
22
8.68
ROIC%
11.00
11.36
12.00
14.64
14.58
13.13
11.34
13.75
11.67
13.08
12.25
13.08
12.54
22
5.76
Return on equity%
0.40
0.40
3.19
3.09
2.17
2.70
4.78
7.09
9.69
11.13
20.07
7.09
3.14
66
20.79
Return on assets%
5.21
3.25
2.53
1.55
1.09
0.40
1.16
2.75
5.31
4.66
13.82
2.75
2.64
15
1.67
EPS₹
1.19
1.07
1.13
1.08
1.22
1.12
1.03
0.97
0.97
1.07
1.74
(2.60%)
(1.84%)
—
18.43
EPS growth%
25.74
24.63
25.81
25.22
22.72
22.58
24.11
22.07
23.28
24.40
13.08
23.28
24.25
18
1.92
Bookvalue per sh₹
0.68
0.73
0.81
0.79
0.87
0.89
0.88
0.98
1.05
1.11
0.47
5.13%
4.66%
—
1.27
FCF per share₹
0.74
0.67
0.64
0.69
0.61
0.65
0.55
0.59
0.57
0.61
1.67
0.23%
(2.69%)
—
1.70
Dividend per sh₹
1.29
1.34
1.37
1.35
1.41
1.56
1.64
1.66
1.74
1.67
1.28
3.43%
2.39%
—
22.36
Div yield (avg)%
21.72
24.49
23.52
23.49
21.64
18.77
18.47
20.85
18.08
19.50
16.53
18.77
21.25
93
21.33
Payout ratio%
17.06
15.42
14.51
16.27
18.39
20.34
20.24
19.65
19.76
16.93
26.55
19.76
17.73
9
12.11
Shares (diluted)M
11.09
11.84
10.58
9.295
9.762
10.10
10.59
10.98
9.994
9.638
11.62
(0.26%)
(2.20%)
21
28.40
Buyback yield%
31.37
30.65
31.09
30.30
33.30
31.48
34.08
35.86
36.48
37.21
6.19
35.86
32.39
65
0.453
D/E ratiox
0.158
0.186
0.184
0.191
0.204
0.208
0.204
0.213
0.214
0.248
0.525
0.213
0.204
26
9.390
Enterprise value₹M
24.36
21.77
20.58
21.65
23.79
25.07
25.90
26.40
25.68
24.18
25.02
0.33%
0.81%
19
3.809
LT debt₹M
48.77
46.26
54.64
62.92
74.43
74.95
88.86
97.30
108.9
120.0
7.821
10.03%
11.09%
69
Revenue
₹29.20M
7.36%
1.00×
Cost of revenue
₹12.70M
7.56%
1.02×
Operating expenses
₹6.986M
7.22%
0.99×
Cash and investments
17.86%
Spread over hurdle
(3.15%)