12.99
Revenue₹M
26.60
26.71
26.56
26.77
26.36
26.71
26.32
26.55
26.54
14.43
14.03
(0.17%)
(0.41%)
28
20.46
Revenue growth%
15.65
16.18
15.54
16.96
19.27
18.79
21.46
20.12
19.73
26.89
24.40
19.73
17.88
64
16.36
Gross margin%
18.02
18.31
16.71
17.85
17.64
18.64
21.02
22.18
19.40
16.58
21.59
19.40
18.48
50
22.26
Operating margin%
19.63
18.09
18.83
19.56
18.56
19.83
22.00
24.27
22.72
15.56
2.80
22.00
19.73
82
25.28
Net margin%
25.83
25.70
27.98
28.91
29.51
28.14
29.49
31.59
30.56
14.57
17.37
29.51
28.52
11
7.301
P/E ratio (avg)x
25.20
24.48
22.78
22.74
21.91
20.60
19.25
19.39
18.27
34.14
10.99
19.39
22.32
67
28.92
EV/EBITx
5.635
5.263
5.008
4.787
5.070
4.591
4.964
5.273
4.560
27.57
35.06
4.964
5.039
88
12.38
FCF yield (avg)%
15.39
15.00
13.00
14.38
12.82
14.24
11.93
10.55
12.26
12.20
5.23
12.26
13.62
16
23.65
FCF margin%
35.86
35.96
37.70
35.90
35.81
36.82
39.82
40.35
38.70
25.70
5.93
38.70
36.39
46
1.455
FCF / Net incomex
1.100
0.978
0.997
0.918
0.877
0.939
0.958
0.946
1.023
0.148
0.766
0.946
0.968
91
17.89
ROIC%
3.31
3.49
1.83
4.58
4.15
4.06
5.90
6.33
3.67
3.26
12.88
4.15
4.11
56
28.30
Return on equity%
5.92
6.92
7.10
5.30
2.74
2.06
0.40
0.40
0.40
14.60
9.65
0.40
3.24
77
4.67
Return on assets%
1.37
1.46
0.57
0.40
0.40
0.40
0.40
0.40
0.40
16.85
14.35
0.40
0.40
94
0.53
EPS₹
0.78
0.73
0.80
0.89
0.94
0.82
0.79
0.76
0.72
0.56
0.65
(4.18%)
(1.88%)
—
17.37
EPS growth%
12.94
15.80
18.56
18.25
16.05
15.76
17.75
19.88
20.40
2.14
15.14
17.75
16.90
67
0.83
Bookvalue per sh₹
0.91
1.02
1.12
1.06
0.97
0.97
0.97
1.05
1.16
0.62
0.42
1.80%
2.32%
—
1.00
FCF per share₹
1.74
1.65
1.48
1.37
1.22
1.09
0.96
0.92
0.96
1.04
0.86
(7.01%)
(5.22%)
—
1.60
Dividend per sh₹
1.19
1.25
1.28
1.25
1.29
1.48
1.41
1.43
1.36
1.64
1.37
1.77%
1.29%
—
2.87
Div yield (avg)%
37.71
38.06
40.58
41.54
40.50
39.14
39.09
40.48
41.75
11.96
25.49
40.48
39.81
45
21.02
Payout ratio%
3.65
2.07
4.67
2.91
5.00
3.65
5.67
5.34
7.02
7.64
16.39
5.34
4.80
55
4.024
Shares (diluted)M
5.693
5.771
5.736
6.259
6.279
6.862
6.992
7.324
8.091
3.884
3.867
5.27%
4.89%
13
17.17
Buyback yield%
11.55
14.25
15.56
14.68
13.52
14.17
13.40
15.42
16.45
2.24
16.11
14.17
14.21
22
0.455
D/E ratiox
2.083
2.374
2.596
2.537
2.499
2.812
2.988
3.370
3.340
0.240
1.496
2.988
2.567
79
16.84
Enterprise value₹M
35.53
37.87
43.75
50.30
57.58
66.48
70.77
81.97
78.43
3.323
20.67
9.29%
9.96%
48
20.92
LT debt₹M
12.84
13.59
13.40
13.19
12.81
12.06
11.28
11.85
12.57
9.770
4.759
(0.97%)
(1.31%)
76
Revenue
₹26.54M
(0.41%)
1.00×
Cost of revenue
₹18.49M
(0.46%)
1.00×
Operating expenses
₹3.920M
(0.87%)
0.96×
Goodwill & intangibles
16.08%
Spread over hurdle
11.07%