10.99
Revenue₹M
11.68
12.33
13.26
14.20
14.77
15.53
16.04
16.61
17.33
18.42
11.57
4.52%
5.43%
66
8.11
Revenue growth%
6.32
4.06
1.30
2.94
0.61
0.40
0.40
0.40
0.40
0.40
29.92
0.40
0.50
19
24.48
Gross margin%
10.09
12.32
13.79
15.25
12.56
14.29
17.08
16.08
17.39
14.89
14.22
16.08
14.59
93
22.36
Operating margin%
29.50
27.54
29.95
30.91
28.85
28.59
28.89
26.05
28.40
26.28
4.73
28.40
28.72
87
17.38
Net margin%
16.76
18.35
15.89
18.89
15.91
15.12
12.13
13.27
12.74
10.08
6.62
12.74
15.51
50
30.79
P/E ratio (avg)x
44.20
49.31
54.49
61.75
67.16
69.28
70.38
77.19
85.31
99.35
10.66
77.19
68.22
66
27.87
EV/EBITx
29.61
31.70
33.33
32.22
33.81
38.14
39.08
41.66
41.14
45.65
26.96
41.14
35.97
89
19.34
FCF yield (avg)%
21.80
21.69
23.02
25.08
22.95
22.42
21.59
21.25
22.56
20.93
26.80
21.59
22.11
36
24.51
FCF margin%
35.03
32.97
35.48
34.88
36.99
34.17
34.13
33.62
35.45
36.16
10.12
34.17
34.95
16
1.339
FCF / Net incomex
1.655
1.846
1.755
1.809
1.834
1.808
1.815
1.988
2.200
2.359
0.690
1.988
1.825
41
16.64
ROIC%
0.40
1.80
2.95
0.40
0.74
0.40
0.40
2.16
4.68
5.70
20.21
2.16
1.27
42
24.73
Return on equity%
5.77
5.13
4.73
5.24
5.21
7.83
9.52
7.73
6.83
7.09
14.40
7.73
6.30
14
5.49
Return on assets%
4.41
3.03
1.43
2.94
4.42
1.92
0.85
0.40
1.86
1.12
5.24
1.12
1.89
65
0.84
EPS₹
0.27
0.30
0.31
0.29
0.27
0.30
0.33
0.33
0.30
0.30
0.94
2.29%
(0.02%)
—
25.75
EPS growth%
20.55
19.86
17.47
19.83
18.38
17.30
14.45
14.92
13.95
16.06
25.07
14.92
17.39
87
0.30
Bookvalue per sh₹
0.96
0.95
0.93
0.97
1.03
0.99
1.04
0.98
1.11
1.05
0.25
0.46%
1.47%
—
0.42
FCF per share₹
0.39
0.39
0.37
0.36
0.33
0.36
0.39
0.37
0.34
0.34
0.16
1.01%
(1.27%)
—
0.82
Dividend per sh₹
0.20
0.23
0.26
0.26
0.28
0.32
0.37
0.40
0.39
0.39
0.38
7.17%
7.58%
—
27.64
Div yield (avg)%
14.80
15.20
17.25
18.62
19.58
19.00
16.72
14.24
13.07
11.94
17.24
14.24
15.96
70
8.84
Payout ratio%
4.52
4.56
4.74
7.01
5.81
5.84
6.34
8.72
11.44
13.65
19.22
8.72
6.09
43
9.119
Shares (diluted)M
11.89
13.46
14.62
13.47
15.45
17.59
20.03
22.24
22.64
21.71
9.178
7.04%
5.28%
83
15.01
Buyback yield%
26.36
26.95
24.35
26.19
26.22
27.08
29.95
32.20
34.09
36.77
4.91
32.20
27.02
64
0.910
D/E ratiox
0.871
0.796
0.815
0.810
0.799
0.732
0.680
0.760
0.850
0.895
0.218
0.760
0.804
83
2.686
Enterprise value₹M
27.69
27.37
27.49
26.95
31.31
30.69
34.13
40.24
39.38
43.49
3.329
6.79%
4.72%
76
9.511
LT debt₹M
9.578
10.41
10.84
11.53
9.881
9.919
10.71
11.47
11.61
9.976
10.35
0.19%
(1.03%)
18
Revenue
₹18.42M
5.43%
1.00×
Cost of revenue
₹9.231M
5.34%
0.99×
Operating expenses
₹2.733M
5.69%
1.02×
Cash and investments
17.02%
Spread over hurdle
12.61%