35.39
Revenue₹M
31.11
31.97
32.92
32.75
32.75
33.03
32.70
33.68
33.89
35.23
38.76
1.47%
1.57%
86
22.88
Revenue growth%
0.40
0.40
2.31
4.27
5.14
7.54
5.55
6.67
6.85
5.21
20.31
6.67
5.17
84
19.54
Gross margin%
7.08
6.80
8.18
8.53
8.50
9.50
8.00
6.83
6.11
4.17
13.79
6.83
7.54
54
11.97
Operating margin%
9.72
9.83
7.58
5.96
8.20
6.98
8.41
9.51
8.66
8.00
14.20
8.41
8.30
90
24.72
Net margin%
22.42
23.66
24.16
25.40
26.22
27.91
30.29
30.84
32.51
32.31
24.58
30.84
27.07
19
7.224
P/E ratio (avg)x
49.19
51.17
55.34
59.76
61.34
65.00
71.92
69.11
68.94
76.19
32.72
69.11
63.17
88
37.44
EV/EBITx
24.28
27.61
28.88
28.97
33.49
37.53
44.04
43.01
45.41
49.84
28.64
44.04
35.51
72
7.09
FCF yield (avg)%
1.30
0.55
0.40
2.55
1.65
0.40
0.40
0.40
0.40
0.40
29.89
0.40
0.40
48
23.04
FCF margin%
22.34
20.11
20.54
21.15
21.72
22.80
23.08
24.59
26.59
24.77
11.52
24.59
22.57
66
1.215
FCF / Net incomex
2.033
2.237
2.299
2.261
2.404
2.531
2.957
2.947
3.198
3.510
1.411
2.957
2.468
6
5.60
ROIC%
17.39
17.31
19.13
20.81
22.50
22.90
24.63
21.99
24.50
25.42
3.52
24.50
22.25
80
26.35
Return on equity%
14.23
16.10
16.57
15.42
14.57
17.26
20.06
23.02
25.26
24.45
21.99
23.02
16.92
92
28.31
Return on assets%
23.40
24.82
26.60
25.06
23.97
26.87
28.40
29.15
31.86
31.93
4.58
29.15
26.73
67
2.19
EPS₹
1.75
1.85
1.92
2.03
2.21
2.39
2.32
2.32
2.41
2.63
2.33
3.55%
4.29%
—
19.06
EPS growth%
32.20
31.94
33.50
35.61
35.83
32.96
35.93
36.55
35.94
34.35
8.52
35.93
34.98
58
0.97
Bookvalue per sh₹
0.62
0.62
0.61
0.59
0.62
0.69
0.75
0.70
0.73
0.85
1.26
6.51%
4.20%
—
1.73
FCF per share₹
1.45
1.45
1.41
1.40
1.65
1.90
2.19
2.59
2.67
2.73
2.19
10.54%
7.11%
—
1.72
Dividend per sh₹
0.99
0.96
0.98
1.03
0.99
0.88
0.78
0.81
0.72
0.64
1.40
(8.37%)
(3.68%)
—
24.00
Div yield (avg)%
5.40
7.64
8.78
9.10
8.09
7.60
8.04
8.46
5.64
5.35
26.24
7.60
7.84
15
25.86
Payout ratio%
18.75
21.51
24.41
23.32
25.67
24.48
27.40
24.91
26.13
27.27
5.06
26.13
24.70
42
5.831
Shares (diluted)M
4.316
4.347
4.615
4.591
4.422
3.989
4.031
4.148
3.778
3.923
6.012
(2.37%)
(0.33%)
8
27.76
Buyback yield%
6.01
6.66
8.60
6.87
7.28
7.87
7.00
8.35
10.73
13.07
7.89
8.35
7.57
82
0.434
D/E ratiox
1.234
1.383
1.561
1.586
1.852
1.939
1.976
2.018
1.915
2.037
0.433
1.976
1.884
62
22.24
Enterprise value₹M
18.90
20.36
23.96
26.69
31.31
29.81
31.30
36.88
35.46
40.25
24.33
5.15%
9.65%
86
39.25
LT debt₹M
11.14
13.06
12.87
14.65
14.11
15.51
15.12
16.64
17.31
19.93
21.11
7.15%
7.68%
31
Revenue
₹35.23M
1.57%
1.00×
Cost of revenue
₹24.66M
1.57%
1.00×
Operating expenses
₹5.292M
1.19%
0.96×
Spread over hurdle
(3.72%)