5.338
Revenue₹M
43.75
44.83
45.06
44.42
45.52
46.05
47.52
47.92
47.64
47.62
5.822
0.91%
1.02%
88
5.25
Revenue growth%
17.65
16.59
19.48
21.57
24.30
22.47
21.89
19.26
20.47
19.49
10.13
20.47
19.98
28
6.33
Gross margin%
19.34
16.61
16.78
16.30
16.11
14.12
14.38
12.59
12.37
9.82
20.00
12.59
15.24
41
9.23
Operating margin%
21.88
24.29
21.57
19.05
19.44
22.35
19.40
19.63
17.20
16.44
14.05
19.40
19.53
72
6.50
Net margin%
20.29
19.76
19.89
17.46
17.15
17.86
16.82
17.50
18.81
20.71
8.69
17.86
18.33
28
19.18
P/E ratio (avg)x
25.55
22.67
19.41
19.61
18.37
18.25
19.04
19.32
16.69
16.66
8.577
18.25
19.18
24
20.94
EV/EBITx
30.48
33.99
35.19
40.34
45.34
47.87
48.42
54.15
56.20
64.58
20.48
54.15
46.61
45
16.86
FCF yield (avg)%
30.58
32.49
34.96
36.74
39.37
37.01
39.47
37.37
36.06
38.61
27.89
37.37
36.88
28
5.63
FCF margin%
7.25
6.49
3.94
4.22
2.06
4.02
1.31
0.40
0.79
3.71
23.19
1.31
3.82
74
1.353
FCF / Net incomex
1.116
1.260
1.358
1.341
1.408
1.639
1.774
2.024
2.018
2.364
0.639
2.018
1.523
30
7.93
ROIC%
20.57
23.00
21.31
21.50
24.10
26.49
24.84
24.63
22.77
25.34
24.97
24.84
23.55
57
3.09
Return on equity%
9.55
9.78
11.01
12.93
15.91
18.71
16.42
16.68
17.13
14.30
19.09
16.68
15.11
82
9.62
Return on assets%
10.18
11.43
11.70
13.01
10.97
10.61
10.73
12.45
11.02
10.87
16.10
10.87
11.00
33
1.41
EPS₹
0.38
0.35
0.31
0.31
0.29
0.27
0.27
0.26
0.27
0.24
1.45
(3.14%)
(5.40%)
—
22.99
EPS growth%
26.96
26.94
28.44
26.31
27.11
26.02
27.41
28.73
26.65
27.93
21.30
27.41
27.04
76
0.77
Bookvalue per sh₹
3.62
3.94
4.66
5.04
5.68
5.76
6.65
7.20
8.59
9.28
0.60
10.33%
10.13%
—
2.44
FCF per share₹
1.68
1.64
1.74
1.95
2.27
2.58
2.97
3.48
3.85
4.30
2.46
13.65%
11.24%
—
0.58
Dividend per sh₹
0.47
0.44
0.40
0.37
0.37
0.33
0.28
0.30
0.30
0.33
0.68
(1.95%)
(4.35%)
—
27.11
Div yield (avg)%
12.14
13.76
11.06
8.71
10.85
11.46
11.11
13.23
11.32
13.89
7.36
11.46
11.39
53
4.49
Payout ratio%
12.93
11.78
10.94
12.92
10.92
13.26
13.81
14.15
12.91
13.09
10.84
13.26
12.93
82
8.035
Shares (diluted)M
12.63
14.25
14.25
15.99
17.90
19.19
21.03
25.09
25.22
28.36
7.923
9.64%
9.37%
72
28.22
Buyback yield%
23.57
22.23
21.01
19.29
17.09
15.63
13.32
14.68
16.22
15.67
26.73
15.63
16.65
13
0.647
D/E ratiox
1.329
1.464
1.484
1.674
1.775
1.881
1.824
1.875
1.720
1.816
0.955
1.824
1.747
30
9.853
Enterprise value₹M
48.92
50.93
50.08
53.42
62.98
65.14
68.16
74.84
87.22
83.13
18.13
5.71%
5.68%
30
31.96
LT debt₹M
52.92
64.40
69.40
80.93
92.93
94.04
105.6
118.9
142.4
153.0
26.96
10.49%
13.33%
66
Revenue
₹47.62M
1.02%
1.00×
Cost of revenue
₹26.58M
0.97%
1.00×
Operating expenses
₹6.082M
1.71%
1.07×
Cash and investments
18.57%
Goodwill & intangibles
15.46%
Return on capital
101.02%
Spread over hurdle
85.68%