13.94
Revenue₹M
38.03
37.69
39.05
40.32
40.56
40.98
41.57
43.11
43.87
43.90
14.27
1.60%
1.69%
59
18.22
Revenue growth%
0.40
0.40
0.54
1.20
2.13
5.03
6.22
8.12
9.12
7.65
3.44
7.65
3.58
12
11.45
Gross margin%
18.32
16.64
15.58
18.49
19.88
17.12
17.10
17.63
17.14
19.24
7.17
17.14
17.38
57
28.32
Operating margin%
14.41
17.38
18.65
18.24
18.48
17.56
20.27
22.88
21.23
20.97
14.11
20.97
18.56
80
2.02
Net margin%
5.99
4.58
2.14
2.96
3.66
2.80
4.40
2.63
0.40
0.40
3.87
2.63
2.88
10
12.20
P/E ratio (avg)x
8.743
7.793
7.873
8.285
8.637
7.754
7.628
7.776
8.292
7.765
22.55
7.765
7.833
43
6.795
EV/EBITx
6.415
6.877
7.188
7.426
7.232
7.105
6.023
6.067
5.300
5.350
6.049
6.023
6.646
83
28.26
FCF yield (avg)%
26.94
26.47
28.34
25.61
27.71
27.35
29.64
28.74
26.00
23.06
6.03
27.35
27.14
14
6.22
FCF margin%
12.99
10.00
8.13
10.29
12.89
14.21
11.23
8.44
8.21
9.39
25.89
9.39
10.15
61
1.272
FCF / Net incomex
0.075
0.073
0.075
0.075
0.070
0.068
0.066
0.071
0.074
0.077
0.312
0.071
0.074
38
28.60
ROIC%
9.84
10.76
8.38
6.55
5.08
3.10
1.71
0.40
3.20
4.41
3.40
3.10
4.74
73
3.60
Return on equity%
9.67
12.25
14.63
13.44
12.64
10.03
9.82
10.58
9.63
10.52
3.22
10.03
10.55
11
6.24
Return on assets%
28.81
28.36
28.09
29.76
30.67
33.08
30.80
30.07
29.98
28.20
12.01
30.07
29.87
11
7.19
EPS₹
32.50
33.03
40.02
48.24
58.03
70.10
82.87
98.46
97.07
106.63
7.74
12.94%
12.61%
—
19.60
EPS growth%
1.83
1.43
2.78
4.62
7.61
10.60
11.38
12.79
11.05
12.45
23.48
11.38
9.11
11
22.49
Bookvalue per sh₹
17.82
20.92
23.51
24.06
23.99
25.46
24.74
25.15
25.76
25.63
16.98
1.33%
4.32%
—
22.79
FCF per share₹
7.60
7.48
6.49
5.77
5.00
5.20
4.92
5.12
4.76
4.97
14.10
(0.14%)
(5.43%)
—
7.66
Dividend per sh₹
9.97
8.86
9.75
9.52
8.81
8.51
8.89
8.69
9.08
9.00
16.35
0.44%
(1.24%)
—
22.22
Div yield (avg)%
24.15
26.51
25.46
24.00
21.76
20.03
21.92
23.63
26.44
26.15
21.89
23.63
24.07
59
19.40
Payout ratio%
0.40
3.03
4.76
6.05
5.98
5.17
4.80
7.33
7.72
5.62
5.96
5.62
5.39
22
1.386
Shares (diluted)M
2.510
2.586
3.056
3.098
3.529
4.149
4.836
4.747
5.496
6.149
1.447
11.75%
9.90%
25
4.64
Buyback yield%
15.18
12.43
12.98
13.94
13.34
15.11
13.16
15.15
14.82
17.22
10.29
15.11
14.38
21
1.026
D/E ratiox
0.855
0.817
0.848
0.765
0.680
0.635
0.638
0.637
0.550
0.471
1.156
0.635
0.659
52
30.30
Enterprise value₹M
5.412
4.945
5.268
5.654
6.363
6.252
5.895
6.445
6.345
6.214
8.778
(0.47%)
2.20%
59
15.39
LT debt₹M
8.077
8.013
8.960
8.810
8.658
8.393
8.561
8.796
8.793
9.921
15.35
2.76%
3.41%
46
Revenue
₹43.90M
1.69%
1.00×
Cost of revenue
₹26.96M
1.43%
0.97×
Operating expenses
₹9.988M
2.18%
1.05×
Goodwill & intangibles
15.28%
Spread over hurdle
(1.72%)