42.51
Revenue₹M
24.34
27.01
29.01
32.04
34.69
36.98
39.93
42.44
45.63
48.83
47.45
7.08%
8.35%
17
10.19
Revenue growth%
18.22
20.26
19.49
21.04
22.09
21.98
20.27
20.95
20.94
20.16
21.40
20.94
20.60
79
25.90
Gross margin%
11.31
12.77
10.67
11.86
14.55
14.61
14.72
12.19
11.77
11.98
14.14
12.19
12.08
76
24.70
Operating margin%
4.50
4.71
3.59
2.74
4.64
5.17
2.98
2.57
1.07
2.81
9.73
2.81
3.28
15
26.72
Net margin%
11.98
10.89
9.07
12.01
10.96
12.40
13.18
11.52
13.72
15.73
28.04
13.18
11.99
36
26.27
P/E ratio (avg)x
5.753
6.441
7.258
7.666
6.899
6.480
7.228
7.687
7.734
7.108
17.76
7.228
7.168
42
21.38
EV/EBITx
16.36
16.48
18.57
20.12
20.15
20.70
20.39
22.79
22.27
22.70
24.15
22.27
20.27
60
20.37
FCF yield (avg)%
26.80
28.48
27.18
25.03
25.12
25.22
26.64
26.98
26.82
25.67
29.80
26.64
26.72
17
10.99
FCF margin%
14.00
12.59
14.33
13.77
16.07
16.54
17.58
15.98
15.77
15.92
6.01
15.98
15.85
41
1.672
FCF / Net incomex
1.288
1.417
1.396
1.435
1.598
1.437
1.578
1.470
1.543
1.714
1.208
1.543
1.453
67
9.62
ROIC%
11.78
14.67
12.24
14.76
13.85
15.65
12.94
13.28
10.41
9.24
7.68
12.94
13.11
20
21.45
Return on equity%
20.84
21.01
22.99
23.65
23.33
22.65
24.29
26.44
24.79
26.42
11.15
24.79
23.49
56
29.16
Return on assets%
6.34
5.88
7.70
5.62
3.34
5.37
5.94
6.91
7.59
6.33
20.21
6.33
6.13
74
1.03
EPS₹
0.84
0.82
0.76
0.86
0.84
0.82
0.92
0.98
1.00
1.05
1.08
4.58%
1.33%
—
5.43
EPS growth%
4.40
7.20
7.99
7.15
7.83
8.88
7.69
7.36
9.33
9.10
23.21
8.88
7.76
87
3.02
Bookvalue per sh₹
3.54
3.75
3.94
4.17
4.84
5.40
6.23
6.14
6.26
6.86
2.14
7.21%
6.64%
—
3.09
FCF per share₹
0.77
0.78
0.72
0.74
0.81
0.88
0.84
0.88
1.00
1.13
2.47
6.84%
3.61%
—
1.03
Dividend per sh₹
3.09
3.43
3.58
3.86
3.52
3.61
3.89
4.04
4.08
4.31
1.20
4.11%
3.50%
—
29.16
Div yield (avg)%
27.56
26.71
28.35
26.99
24.07
21.43
19.98
22.29
24.25
22.65
4.10
22.29
24.16
39
12.61
Payout ratio%
9.26
8.27
8.38
5.47
6.84
6.84
4.95
5.70
6.13
3.26
14.39
5.70
6.48
25
4.231
Shares (diluted)M
4.537
4.494
4.044
3.994
4.015
3.732
3.957
4.179
3.807
3.918
4.125
(0.49%)
(0.91%)
14
2.01
Buyback yield%
19.86
17.54
15.65
15.58
18.13
19.33
19.18
17.13
17.04
17.72
15.36
17.72
17.63
82
1.616
D/E ratiox
1.199
1.183
1.339
1.441
1.374
1.360
1.310
1.273
1.243
1.340
1.217
1.310
1.325
47
47.25
Enterprise value₹M
30.79
27.79
29.59
31.93
30.30
27.28
24.10
22.33
19.76
17.00
41.04
(10.92%)
(5.32%)
49
32.86
LT debt₹M
29.98
31.97
33.11
38.24
44.10
49.33
59.20
62.80
68.42
82.02
5.108
13.21%
12.52%
76
Revenue
₹48.83M
8.35%
1.00×
Cost of revenue
₹30.52M
7.98%
0.97×
Operating expenses
₹5.836M
9.11%
1.07×
Cash and investments
16.62%
Spread over hurdle
(2.74%)