11.28
Revenue₹M
35.92
36.58
36.35
36.02
37.17
38.08
38.08
38.63
39.26
39.22
12.20
1.08%
0.82%
25
26.80
Revenue growth%
18.06
17.75
16.28
13.38
13.83
16.43
17.83
19.83
21.62
21.81
27.75
19.83
17.79
7
26.46
Gross margin%
11.90
9.04
10.77
13.69
16.05
13.84
13.16
14.59
13.09
13.85
17.42
13.84
13.43
40
9.88
Operating margin%
30.02
28.64
28.91
26.37
27.98
27.64
29.47
29.05
28.20
27.75
26.87
28.20
28.42
46
9.45
Net margin%
26.89
26.80
26.35
27.13
28.28
29.45
32.35
31.80
34.17
34.56
4.82
32.35
28.86
77
18.74
P/E ratio (avg)x
41.90
42.35
49.57
46.66
53.06
61.01
59.69
56.60
59.94
57.05
7.777
59.69
54.83
63
23.30
EV/EBITx
9.137
9.064
10.66
12.89
12.92
15.65
18.30
18.69
21.09
21.81
9.325
18.69
14.28
76
3.35
FCF yield (avg)%
7.45
7.86
10.62
7.70
9.49
10.45
8.17
9.17
8.08
7.87
23.64
8.17
8.13
53
5.35
FCF margin%
17.62
15.19
17.63
16.73
13.73
14.31
17.23
16.15
17.69
20.15
7.88
17.23
16.98
50
1.178
FCF / Net incomex
0.727
0.824
0.835
0.798
0.752
0.710
0.746
0.843
0.822
0.932
1.184
0.822
0.810
16
19.62
ROIC%
30.57
29.29
29.46
30.27
32.78
32.56
33.95
35.67
37.53
35.54
25.17
35.54
32.67
42
24.70
Return on equity%
21.31
22.29
22.31
21.31
21.77
23.51
24.83
27.17
29.01
31.78
16.31
27.17
22.91
46
22.49
Return on assets%
16.07
14.09
13.82
14.09
15.05
17.87
19.62
18.90
18.52
17.74
14.68
18.52
16.91
86
2.90
EPS₹
3.29
3.51
3.18
2.88
2.81
3.13
3.18
3.01
2.88
2.68
3.04
(0.90%)
(3.06%)
—
18.00
EPS growth%
19.09
20.19
22.62
21.13
20.32
21.85
22.29
23.10
24.16
22.95
20.35
22.95
22.07
50
1.43
Bookvalue per sh₹
2.32
2.35
2.59
2.83
2.61
2.41
2.59
2.68
2.58
2.52
1.33
(0.66%)
1.26%
—
1.12
FCF per share₹
4.94
5.08
4.94
5.07
5.44
5.46
5.42
6.01
7.16
8.28
1.55
8.74%
5.09%
—
1.82
Dividend per sh₹
1.41
1.56
1.52
1.44
1.44
1.50
1.69
1.65
1.71
1.83
0.58
4.86%
1.96%
—
8.07
Div yield (avg)%
6.07
6.44
6.32
6.08
3.73
2.87
3.35
4.65
2.49
5.44
26.00
3.35
5.05
41
14.41
Payout ratio%
2.97
0.41
3.12
3.88
4.22
3.30
5.14
6.94
8.43
5.84
13.52
5.84
4.05
38
3.011
Shares (diluted)M
4.915
5.151
5.254
5.280
6.131
7.100
7.878
9.222
10.03
10.59
3.118
11.54%
8.38%
55
13.33
Buyback yield%
12.06
9.21
11.95
12.41
14.33
15.30
14.29
13.25
15.82
14.43
12.02
14.43
13.77
72
1.377
D/E ratiox
1.088
1.051
1.008
1.010
0.885
0.902
0.819
0.865
0.808
0.769
1.792
0.819
0.894
34
12.46
Enterprise value₹M
5.161
4.721
5.002
4.680
4.814
4.301
4.675
4.282
4.067
4.079
15.47
(3.26%)
(3.18%)
76
13.51
LT debt₹M
23.28
24.78
25.92
29.99
33.25
34.44
40.12
39.40
42.49
42.79
7.284
5.17%
7.23%
70
Revenue
₹39.22M
0.82%
1.00×
Cost of revenue
₹23.30M
0.87%
1.01×
Operating expenses
₹3.867M
1.04%
1.02×
Cash and investments
17.59%
Spread over hurdle
48.40%