75.66
Revenue₹M
73.08
71.84
72.10
73.11
74.93
76.70
75.98
76.94
78.26
77.80
79.76
0.75%
0.59%
93
21.00
Revenue growth%
15.47
12.68
13.38
16.10
15.65
12.88
14.97
16.14
16.14
18.33
24.57
16.14
15.56
39
7.25
Gross margin%
18.66
19.44
16.76
14.66
17.49
19.61
17.44
18.58
18.14
17.20
14.38
18.14
17.82
86
10.19
Operating margin%
17.67
20.32
21.38
21.91
21.41
21.58
19.49
22.26
22.78
23.92
10.91
22.26
21.50
78
28.75
Net margin%
8.97
8.96
10.00
12.04
9.64
11.35
9.74
7.94
5.18
4.09
20.00
7.94
9.31
44
26.54
P/E ratio (avg)x
32.78
31.37
31.63
31.22
34.84
38.51
38.15
42.63
43.65
46.99
28.79
42.63
36.49
24
6.363
EV/EBITx
10.96
11.14
11.76
11.42
12.78
12.61
12.86
12.58
13.76
14.16
29.27
12.86
12.59
50
11.08
FCF yield (avg)%
18.73
21.49
23.34
22.77
23.18
23.69
24.00
26.63
23.74
25.02
26.05
24.00
23.52
94
10.62
FCF margin%
4.23
1.86
4.55
5.29
7.07
9.51
12.43
14.40
11.70
13.35
25.13
12.43
8.29
49
0.288
FCF / Net incomex
1.805
1.747
2.068
2.150
2.109
2.170
2.548
2.945
2.807
3.324
0.406
2.807
2.160
17
8.91
ROIC%
12.55
13.41
13.06
14.69
17.10
15.05
15.87
18.27
17.69
16.96
25.20
16.96
15.46
71
16.13
Return on equity%
5.44
6.68
5.29
2.66
0.40
0.40
2.50
3.00
2.67
2.13
28.13
2.50
2.67
15
16.51
Return on assets%
17.45
14.83
14.09
16.61
17.01
19.22
20.10
17.71
19.94
21.61
2.35
19.94
17.58
12
3.60
EPS₹
4.87
5.30
5.01
5.31
4.72
4.57
4.85
4.92
5.25
5.59
3.88
3.42%
1.67%
—
28.74
EPS growth%
13.14
15.62
15.70
15.48
17.10
18.12
15.57
15.48
17.60
18.38
5.82
17.60
15.66
47
4.24
Bookvalue per sh₹
1.93
2.27
2.23
2.46
2.69
3.00
3.51
4.02
4.59
5.10
9.46
13.65%
10.78%
—
4.21
FCF per share₹
10.10
9.93
9.96
9.31
9.65
8.80
9.08
8.27
8.29
7.43
7.26
(5.10%)
(4.04%)
—
4.72
Dividend per sh₹
2.04
2.00
2.22
2.40
2.44
2.30
2.53
2.64
2.63
2.62
1.59
1.45%
3.60%
—
5.31
Div yield (avg)%
24.38
25.47
27.42
25.93
23.94
21.44
21.01
20.28
20.81
21.50
11.50
21.01
22.72
94
3.98
Payout ratio%
21.72
24.42
23.09
22.59
23.74
22.36
24.11
21.57
23.83
22.46
3.27
22.46
22.84
82
6.342
Shares (diluted)M
5.996
5.127
4.567
4.185
3.731
3.909
4.018
4.083
3.965
3.968
6.487
1.24%
(4.54%)
48
17.18
Buyback yield%
33.82
31.01
32.81
33.86
32.68
32.81
34.40
34.41
36.55
38.39
22.44
34.41
33.84
79
1.249
D/E ratiox
0.797
0.902
0.926
0.966
1.000
1.127
1.238
1.215
1.288
1.456
0.720
1.238
1.063
82
44.34
Enterprise value₹M
71.99
79.98
73.69
74.93
73.38
74.18
82.64
90.23
104.4
106.2
80.06
7.67%
3.32%
9
97.98
LT debt₹M
53.97
49.55
52.32
49.73
52.62
51.50
54.99
47.08
46.08
44.04
13.76
(3.50%)
(1.71%)
72
Revenue
₹77.80M
0.59%
1.00×
Cost of revenue
₹49.87M
0.47%
0.99×
Operating expenses
₹18.27M
1.14%
1.06×
Goodwill & intangibles
14.99%
Spread over hurdle
(4.40%)