30.44
Revenue₹M
33.25
34.53
34.79
35.29
35.83
36.18
37.02
38.60
40.61
42.71
33.69
3.58%
3.01%
91
21.63
Revenue growth%
24.54
26.39
23.57
24.16
25.91
27.49
26.94
28.58
29.57
30.61
2.72
28.58
26.66
50
6.32
Gross margin%
3.66
5.88
4.69
3.46
3.47
5.13
7.16
9.64
8.53
7.86
27.30
7.86
5.50
27
6.15
Operating margin%
24.52
22.33
19.74
18.35
15.46
14.81
16.91
18.70
17.40
15.67
10.71
16.91
17.87
42
3.19
Net margin%
2.58
2.29
0.93
2.95
1.40
3.74
5.97
3.11
5.19
2.46
3.70
3.74
2.76
13
19.23
P/E ratio (avg)x
47.78
56.11
63.10
73.35
76.02
76.65
77.59
80.83
82.88
90.30
16.92
80.83
76.33
91
27.90
EV/EBITx
11.37
11.90
12.70
12.96
12.29
11.05
9.619
9.474
10.23
11.12
26.55
10.23
11.24
52
29.56
FCF yield (avg)%
24.31
22.21
23.19
22.98
25.92
24.95
24.02
22.68
23.35
23.04
5.38
23.35
23.27
83
4.76
FCF margin%
1.20
3.16
4.14
5.27
3.53
3.56
3.96
5.99
6.23
4.06
23.59
4.06
4.01
90
1.347
FCF / Net incomex
0.116
0.112
0.121
0.127
0.144
0.145
0.141
0.149
0.173
0.186
0.810
0.149
0.143
71
3.13
ROIC%
12.40
14.36
12.43
11.60
10.08
12.37
10.93
8.34
10.08
9.52
7.97
10.08
11.26
22
7.64
Return on equity%
9.14
11.64
9.34
7.50
10.12
9.83
11.75
13.04
14.26
14.06
8.94
13.04
10.88
37
6.68
Return on assets%
22.53
19.61
17.65
17.49
15.71
18.41
20.68
22.95
20.87
18.72
23.43
20.68
19.16
8
0.44
EPS₹
1.38
1.34
1.44
1.49
1.48
1.31
1.11
1.12
1.07
1.02
0.46
(7.14%)
(4.26%)
—
17.23
EPS growth%
5.17
7.20
6.53
7.88
6.41
4.77
4.76
5.90
7.86
10.12
15.71
5.90
6.47
94
2.01
Bookvalue per sh₹
1.62
1.60
1.75
1.75
2.03
2.26
2.64
3.08
3.01
3.09
1.88
8.79%
7.58%
—
1.69
FCF per share₹
0.73
0.65
0.67
0.67
0.73
0.81
0.84
0.92
1.01
0.97
1.98
6.05%
1.76%
—
1.07
Dividend per sh₹
0.93
1.06
1.14
1.32
1.34
1.34
1.51
1.52
1.60
1.86
0.42
6.73%
8.97%
—
7.61
Div yield (avg)%
18.78
19.95
19.39
17.97
20.11
18.07
16.06
18.19
19.83
19.50
15.66
18.19
19.09
44
22.70
Payout ratio%
9.50
7.50
8.22
8.86
7.81
10.54
8.22
5.52
7.68
8.41
28.32
8.22
8.22
65
6.455
Shares (diluted)M
7.154
7.477
7.507
6.944
6.699
6.826
7.351
6.911
7.601
7.797
6.408
3.08%
1.37%
94
16.65
Buyback yield%
21.37
18.63
17.46
17.82
17.85
20.68
21.83
19.49
17.55
16.76
26.51
19.49
18.24
73
0.687
D/E ratiox
1.276
1.391
1.577
1.669
1.586
1.622
1.914
1.869
1.949
2.119
1.671
1.914
1.645
35
3.443
Enterprise value₹M
49.52
47.12
54.61
52.24
60.90
67.89
68.05
64.44
71.74
71.06
24.26
3.13%
3.88%
94
2.326
LT debt₹M
13.67
12.66
11.82
10.43
9.728
10.04
8.725
9.111
8.430
7.824
19.97
(4.26%)
(5.64%)
12
Revenue
₹42.71M
3.01%
1.00×
Cost of revenue
₹19.70M
3.05%
1.00×
Operating expenses
₹8.150M
3.02%
1.00×
Goodwill & intangibles
19.48%
Cash and investments
14.73%
Spread over hurdle
(0.66%)