47.92
Revenue₹M
63.64
64.73
65.59
66.98
69.47
72.80
73.96
75.36
76.38
79.50
53.64
2.73%
2.39%
58
23.37
Revenue growth%
16.78
18.29
18.32
16.84
15.85
17.94
16.69
19.16
18.85
18.28
12.76
18.28
18.11
88
11.18
Gross margin%
30.11
27.39
29.26
30.44
31.50
29.02
31.78
31.49
32.11
29.38
24.97
31.49
30.27
84
17.37
Operating margin%
7.09
7.82
8.52
7.02
4.90
6.28
9.05
9.32
11.03
12.30
9.26
9.32
8.17
42
16.62
Net margin%
17.91
19.30
17.72
16.84
18.26
19.19
17.36
17.94
20.67
20.16
5.36
19.19
18.10
77
22.37
P/E ratio (avg)x
25.67
27.88
30.29
33.13
32.53
35.30
35.74
41.37
45.29
51.51
20.33
41.37
34.22
34
27.84
EV/EBITx
16.98
18.88
21.21
19.41
20.87
19.33
20.89
20.42
20.27
19.36
17.95
20.27
19.84
21
2.78
FCF yield (avg)%
26.12
26.74
27.67
29.18
29.89
30.35
28.69
27.07
28.95
26.13
25.26
28.69
28.18
7
2.48
FCF margin%
0.92
0.40
0.40
0.40
0.40
0.60
0.40
0.78
0.40
0.40
2.77
0.40
0.40
68
1.259
FCF / Net incomex
0.463
0.539
0.544
0.626
0.615
0.641
0.661
0.736
0.826
0.891
1.039
0.736
0.633
14
24.11
ROIC%
11.35
11.00
13.32
12.61
14.09
14.39
16.01
15.47
13.32
15.21
24.55
15.21
13.71
55
17.39
Return on equity%
13.45
11.15
13.91
13.03
13.94
16.74
17.85
17.33
16.85
18.80
10.71
17.33
15.34
25
24.61
Return on assets%
26.33
24.89
23.64
22.62
20.35
20.51
21.25
21.51
21.75
19.20
8.95
21.25
21.63
25
1.07
EPS₹
1.94
2.02
2.36
2.81
2.90
2.86
2.89
3.25
3.75
4.33
1.12
8.38%
9.03%
—
10.56
EPS growth%
13.98
12.56
12.93
10.20
13.12
13.04
14.66
13.85
11.92
12.65
26.67
13.04
12.98
79
1.68
Bookvalue per sh₹
2.94
2.94
3.09
3.52
4.19
4.84
5.46
6.25
6.39
7.31
0.84
11.76%
11.40%
—
0.73
FCF per share₹
1.76
1.73
1.79
2.02
2.26
2.63
3.00
3.06
3.65
3.95
1.66
11.83%
8.50%
—
0.38
Dividend per sh₹
2.22
2.29
2.44
2.90
3.39
3.61
3.80
4.49
4.38
4.67
0.33
6.60%
9.72%
—
5.42
Div yield (avg)%
2.77
4.49
5.90
3.91
4.43
6.41
7.61
9.24
8.80
7.71
28.04
7.71
6.16
32
17.40
Payout ratio%
9.44
7.12
8.60
5.72
3.86
3.35
2.27
0.87
0.40
1.81
18.94
1.81
3.61
48
28.51
Shares (diluted)M
21.56
23.19
21.94
21.90
22.91
23.12
24.10
24.17
22.33
19.44
28.41
(3.22%)
(2.25%)
19
18.82
Buyback yield%
23.16
20.40
21.54
19.85
20.47
22.70
24.63
22.75
22.20
23.37
9.45
22.75
22.45
78
1.077
D/E ratiox
1.679
1.820
1.714
1.681
1.809
1.784
1.606
1.505
1.647
1.619
1.297
1.619
1.680
91
46.26
Enterprise value₹M
11.15
12.56
13.36
14.66
13.70
12.85
13.26
14.48
13.06
12.71
90.35
(1.48%)
1.45%
56
20.61
LT debt₹M
14.60
14.78
14.01
12.97
13.63
12.28
13.49
14.07
14.72
14.51
47.04
1.25%
(0.20%)
33
Revenue
₹79.50M
2.39%
1.00×
Cost of revenue
₹48.84M
2.39%
1.00×
Operating expenses
₹10.09M
2.49%
1.01×
Cash and investments
15.60%
Spread over hurdle
(2.34%)