19.17
Revenue₹M
21.38
21.82
21.96
22.36
22.55
22.85
22.98
23.42
23.43
24.03
21.41
1.28%
1.28%
27
14.61
Revenue growth%
20.78
19.35
17.24
14.76
15.11
13.71
16.69
15.76
15.06
12.52
14.92
15.06
15.44
75
11.54
Gross margin%
1.02
0.40
0.40
2.70
0.75
0.40
0.40
0.40
2.92
1.50
12.53
0.40
0.57
77
10.60
Operating margin%
21.35
23.07
20.60
22.41
22.24
20.42
18.53
17.53
18.46
16.22
21.26
18.46
20.51
48
24.62
Net margin%
3.40
1.46
1.54
4.14
1.38
1.26
0.40
1.63
0.40
2.45
28.34
1.26
1.50
48
17.99
P/E ratio (avg)x
18.82
18.91
16.78
16.67
17.33
14.89
15.29
14.62
12.99
13.05
24.05
14.62
15.98
9
29.57
EV/EBITx
6.861
6.855
6.974
6.637
6.823
6.136
6.491
5.826
6.355
6.357
7.416
6.355
6.564
54
17.77
FCF yield (avg)%
20.79
18.46
20.22
19.61
20.11
19.78
21.85
20.08
21.98
22.43
18.60
21.85
20.17
70
25.33
FCF margin%
12.64
11.99
11.83
13.89
12.20
11.18
13.21
10.66
10.71
11.98
5.40
11.18
11.99
86
0.347
FCF / Net incomex
1.781
1.781
2.070
2.114
2.195
2.401
2.420
2.384
2.732
3.166
0.778
2.420
2.289
76
22.09
ROIC%
19.15
18.27
16.68
14.65
12.43
11.41
11.22
10.11
11.60
9.26
18.52
11.22
12.02
15
7.89
Return on equity%
14.15
13.26
12.89
9.95
12.52
14.77
16.77
16.39
13.46
13.53
24.82
14.77
13.50
88
4.74
Return on assets%
22.39
24.70
23.35
21.12
23.17
25.21
25.92
24.57
23.73
23.76
27.02
24.57
23.74
16
1.07
EPS₹
0.57
0.62
0.58
0.60
0.65
0.73
0.66
0.60
0.59
0.53
1.13
(4.04%)
(0.27%)
—
13.54
EPS growth%
15.74
13.84
11.43
14.37
17.17
14.78
16.55
14.47
13.19
12.92
2.54
14.47
14.42
67
1.66
Bookvalue per sh₹
2.10
2.00
2.10
2.10
2.07
2.32
2.22
2.05
1.96
1.77
0.38
(3.13%)
(0.90%)
—
1.51
FCF per share₹
1.10
1.05
1.10
1.04
0.99
1.09
1.19
1.15
1.19
1.35
2.06
6.41%
3.11%
—
1.56
Dividend per sh₹
3.02
3.47
3.75
4.47
4.77
5.74
5.78
6.73
6.83
7.11
1.95
8.32%
10.25%
—
5.58
Div yield (avg)%
27.42
28.15
26.44
29.37
31.27
33.44
30.74
31.85
29.37
27.86
14.68
30.74
29.37
64
6.25
Payout ratio%
20.02
21.63
22.69
25.04
25.06
25.42
24.04
22.42
23.46
22.62
28.23
23.46
23.08
29
6.340
Shares (diluted)M
6.130
6.304
5.795
4.998
5.136
4.870
5.206
4.425
4.486
4.487
6.618
(2.66%)
(3.27%)
47
21.12
Buyback yield%
5.69
7.14
9.80
7.10
5.95
8.70
11.50
14.23
15.10
12.47
25.15
12.47
9.25
79
0.521
D/E ratiox
1.768
1.833
1.591
1.706
1.693
1.567
1.363
1.420
1.422
1.406
0.185
1.420
1.579
82
18.35
Enterprise value₹M
14.73
14.84
17.62
17.12
19.62
20.66
24.16
27.82
30.27
32.70
18.59
10.75%
8.42%
43
1.445
LT debt₹M
1.083
1.070
1.154
1.205
1.210
1.144
1.314
1.293
1.412
1.472
9.774
4.00%
3.99%
43
Revenue
₹24.03M
1.28%
1.00×
Cost of revenue
₹11.58M
1.13%
0.99×
Operating expenses
₹4.925M
1.89%
1.06×
Goodwill & intangibles
15.61%
Cash and investments
15.42%