14.39
Revenue₹M
46.48
47.82
47.01
47.45
47.20
46.73
47.01
46.69
46.70
46.78
15.52
(0.18%)
(0.07%)
85
2.50
Revenue growth%
25.74
26.62
26.27
25.36
23.87
23.35
20.87
20.14
22.22
22.71
9.57
22.22
23.61
27
25.92
Gross margin%
5.35
3.95
3.82
6.37
9.13
7.64
5.26
4.59
6.09
4.42
5.27
5.26
5.30
24
19.98
Operating margin%
17.00
14.90
13.76
11.90
11.65
10.13
7.89
9.35
10.51
12.55
13.81
10.13
11.78
56
8.86
Net margin%
14.18
17.17
15.12
15.59
13.26
12.67
14.32
13.36
11.52
14.13
7.34
13.36
14.15
8
23.32
P/E ratio (avg)x
30.30
33.39
33.93
34.71
34.55
37.18
35.97
34.56
38.90
39.86
32.31
37.18
34.63
40
28.05
EV/EBITx
21.21
22.13
20.52
21.47
22.38
22.11
19.98
20.22
21.12
19.05
8.496
20.22
21.17
6
4.37
FCF yield (avg)%
17.67
17.36
17.93
16.73
15.87
16.69
15.80
14.39
16.29
17.10
27.90
16.29
16.71
48
18.39
FCF margin%
25.42
28.37
28.86
29.71
27.40
28.62
27.24
24.56
23.71
25.74
9.35
25.74
27.32
91
1.265
FCF / Net incomex
0.673
0.778
0.786
0.785
0.870
0.877
0.949
1.102
1.043
0.976
0.436
0.976
0.873
17
26.70
ROIC%
19.83
20.51
20.19
19.05
21.02
23.88
24.51
25.53
28.43
30.56
5.33
25.53
22.45
26
18.76
Return on equity%
5.35
7.78
9.37
7.85
9.97
9.59
10.17
11.14
13.13
11.67
7.93
11.14
9.78
38
21.20
Return on assets%
4.53
5.36
8.19
10.69
12.77
13.89
15.26
12.84
11.81
14.67
9.61
13.89
12.29
38
0.49
EPS₹
0.53
0.49
0.50
0.43
0.37
0.38
0.36
0.33
0.29
0.29
0.54
(4.68%)
(5.75%)
—
10.01
EPS growth%
15.24
17.80
17.45
16.24
18.10
17.20
16.21
18.91
16.38
16.99
19.30
16.99
17.10
24
0.29
Bookvalue per sh₹
1.52
1.59
1.44
1.51
1.44
1.57
1.57
1.62
1.71
1.66
1.32
2.96%
1.36%
—
0.24
FCF per share₹
0.32
0.32
0.34
0.34
0.36
0.37
0.37
0.37
0.38
0.41
0.46
2.78%
1.98%
—
1.09
Dividend per sh₹
1.02
1.00
0.91
0.86
0.90
0.87
0.89
0.80
0.87
0.80
1.19
(2.20%)
(1.49%)
—
11.13
Div yield (avg)%
5.19
5.19
2.70
0.40
1.02
2.89
0.40
2.25
0.40
0.65
3.62
0.65
1.64
32
7.76
Payout ratio%
25.06
22.84
20.85
23.25
20.58
19.62
20.61
19.10
16.42
13.81
27.94
19.10
20.59
6
21.43
Shares (diluted)M
22.11
22.08
23.72
21.86
19.25
17.85
16.18
16.70
16.00
14.67
22.17
(5.29%)
(3.00%)
38
24.30
Buyback yield%
6.45
6.18
3.91
5.05
2.30
0.40
0.88
1.86
2.42
0.40
29.90
0.88
2.36
43
1.144
D/E ratiox
1.532
1.530
1.649
1.864
1.897
1.699
1.662
1.599
1.781
1.734
1.643
1.699
1.680
28
2.713
Enterprise value₹M
16.75
17.86
19.61
19.44
22.34
25.99
27.11
27.93
31.52
37.04
12.30
10.64%
7.90%
23
32.71
LT debt₹M
4.414
4.963
4.858
5.615
5.921
5.760
6.149
6.712
6.560
6.333
5.428
1.35%
3.77%
25
Revenue
₹46.78M
(0.07%)
1.00×
Cost of revenue
₹22.90M
(0.05%)
1.00×
Operating expenses
₹8.407M
(0.19%)
0.99×
Goodwill & intangibles
16.77%
Spread over hurdle
17.19%