9.120
Revenue₹M
80.37
78.57
77.70
78.90
80.70
82.11
82.56
84.71
86.22
85.75
9.644
1.22%
0.66%
39
18.73
Revenue growth%
32.22
29.88
31.10
29.42
30.30
28.94
30.09
29.40
30.05
29.74
5.53
29.74
29.96
44
22.34
Gross margin%
7.77
6.34
3.63
4.41
2.13
0.68
0.40
0.40
0.40
2.67
10.46
0.40
2.40
58
10.80
Operating margin%
7.73
10.05
12.89
12.79
9.84
10.48
13.47
12.76
13.42
14.76
29.90
13.42
12.78
33
22.19
Net margin%
22.15
20.18
21.16
19.43
20.69
21.40
19.02
18.12
17.55
14.60
26.93
18.12
19.80
13
37.56
P/E ratio (avg)x
7.633
7.129
7.867
8.746
8.339
9.370
10.62
11.86
12.14
12.06
8.661
11.86
9.058
54
15.05
EV/EBITx
38.32
43.77
47.08
47.60
53.69
60.34
62.02
60.15
61.51
56.63
12.76
60.34
55.16
85
13.46
FCF yield (avg)%
8.51
10.86
10.81
13.01
14.21
16.26
17.94
16.72
16.22
15.11
20.27
16.26
14.66
27
14.31
FCF margin%
17.05
16.16
18.18
20.62
17.77
15.72
16.73
18.02
17.75
18.83
14.69
17.75
17.76
29
1.226
FCF / Net incomex
0.269
0.275
0.282
0.326
0.394
0.444
0.535
0.607
0.705
0.760
0.587
0.607
0.419
19
18.09
ROIC%
30.61
31.47
33.59
34.57
34.42
33.13
32.39
31.06
29.49
31.42
21.75
31.42
31.93
87
27.83
Return on equity%
8.86
9.39
9.25
11.65
11.70
13.66
13.09
13.71
12.62
13.82
27.14
13.66
12.16
77
22.15
Return on assets%
20.74
22.48
23.57
23.24
20.96
21.22
21.41
20.23
20.78
18.87
2.94
20.78
21.09
36
12.47
EPS₹
5.65
5.93
5.87
5.49
4.97
4.89
4.98
4.46
3.93
4.28
12.81
(2.94%)
(3.65%)
—
15.14
EPS growth%
28.83
26.29
25.92
25.57
26.66
25.28
25.60
24.97
27.73
28.60
25.03
25.60
26.11
45
10.94
Bookvalue per sh₹
14.10
13.42
13.67
13.71
14.66
14.71
14.31
13.98
13.96
14.76
4.10
0.13%
1.70%
—
6.78
FCF per share₹
14.67
15.83
15.27
13.50
12.31
11.27
11.33
10.41
10.26
9.02
11.36
(6.03%)
(4.74%)
—
12.78
Dividend per sh₹
9.04
8.33
8.27
8.28
8.06
7.83
7.21
7.18
7.00
7.18
9.48
(2.27%)
(2.92%)
—
9.94
Div yield (avg)%
25.32
27.11
29.50
27.48
24.87
25.56
28.03
30.02
29.83
29.95
15.19
29.83
27.75
57
3.42
Payout ratio%
6.61
8.45
8.25
10.74
8.91
7.95
9.45
9.16
7.32
5.23
12.48
7.95
8.35
54
3.570
Shares (diluted)M
6.328
6.488
6.604
6.446
7.222
8.185
9.092
10.19
11.49
13.45
3.657
13.24%
9.45%
66
28.83
Buyback yield%
8.95
10.83
8.17
9.87
12.40
10.03
8.63
7.70
8.96
7.11
19.52
8.63
8.95
54
0.798
D/E ratiox
1.071
1.236
1.253
1.311
1.367
1.327
1.449
1.454
1.426
1.392
1.443
1.426
1.347
60
49.85
Enterprise value₹M
73.52
76.79
69.42
59.75
56.77
48.64
48.86
53.08
51.74
52.70
54.70
(1.48%)
(4.34%)
8
19.26
LT debt₹M
92.74
102.9
108.1
120.4
118.7
128.3
130.5
153.8
162.8
177.6
63.87
8.40%
7.46%
39
Revenue
₹85.75M
0.66%
1.00×
Cost of revenue
₹60.02M
0.77%
1.01×
Operating expenses
₹17.83M
0.78%
1.01×
Cash and investments
17.12%
Spread over hurdle
(6.38%)