43.54
Revenue₹M
69.18
69.24
68.75
69.95
68.43
67.39
68.08
67.39
66.78
65.88
47.07
(0.76%)
(0.39%)
73
18.23
Revenue growth%
26.14
24.89
25.08
27.80
25.73
25.59
28.51
25.75
27.09
28.14
26.60
27.09
25.95
35
14.29
Gross margin%
27.80
27.66
28.58
29.68
31.45
32.51
34.11
31.98
30.89
28.75
6.11
31.98
30.28
29
14.56
Operating margin%
26.81
27.12
25.91
26.14
24.32
25.55
24.08
22.58
24.05
23.19
9.48
24.05
24.93
86
10.07
Net margin%
23.22
22.34
24.57
24.66
23.36
26.23
23.59
25.70
25.30
26.44
12.19
25.70
24.62
19
28.84
P/E ratio (avg)x
27.43
27.54
27.20
28.22
26.62
29.97
32.36
32.98
34.75
37.01
7.159
32.98
29.09
33
37.02
EV/EBITx
24.20
22.29
25.35
26.16
27.51
26.36
26.51
24.86
28.31
28.35
22.10
26.51
26.26
44
11.82
FCF yield (avg)%
8.19
8.34
9.49
6.92
6.86
4.48
4.63
5.77
6.83
9.60
2.92
5.77
6.89
38
29.53
FCF margin%
28.26
30.32
30.06
28.87
31.55
32.88
34.89
32.86
32.90
32.08
16.90
32.88
31.81
37
1.191
FCF / Net incomex
1.052
1.142
1.253
1.468
1.416
1.588
1.760
1.708
1.774
1.896
0.664
1.760
1.528
74
29.79
ROIC%
8.93
10.24
13.11
10.63
13.58
11.32
11.09
12.37
12.96
14.05
3.94
12.37
11.84
83
17.44
Return on equity%
6.59
3.74
6.35
4.32
4.68
2.96
4.61
4.60
2.87
0.40
6.47
2.96
4.46
10
23.04
Return on assets%
21.49
23.93
24.28
23.48
24.25
23.61
21.54
23.33
22.91
21.96
27.58
22.91
23.40
33
3.46
EPS₹
3.08
3.04
3.39
3.43
3.17
3.44
3.19
3.59
3.95
3.99
3.62
4.72%
2.88%
—
10.15
EPS growth%
19.27
17.48
15.56
14.44
13.18
11.62
10.38
8.46
10.04
10.63
24.52
10.38
12.40
23
2.13
Bookvalue per sh₹
1.72
1.63
1.80
1.89
2.01
2.08
2.31
2.47
2.49
2.48
3.87
4.28%
4.77%
—
3.27
FCF per share₹
4.62
4.42
4.42
4.25
3.92
3.82
4.05
4.11
3.77
3.73
3.73
(0.96%)
(0.84%)
—
3.42
Dividend per sh₹
5.92
5.65
6.25
6.06
6.01
5.64
6.20
5.75
5.51
5.55
2.93
(1.60%)
(0.08%)
—
22.92
Div yield (avg)%
3.23
2.27
5.10
7.33
8.50
11.42
8.58
11.04
12.62
12.41
27.90
11.42
8.54
69
26.47
Payout ratio%
23.05
22.24
24.89
23.06
22.04
23.38
22.88
20.58
20.38
23.23
19.85
22.88
22.97
36
24.44
Shares (diluted)M
33.88
36.13
39.57
44.62
50.66
53.41
53.99
53.76
61.38
60.26
24.21
3.53%
7.44%
9
29.86
Buyback yield%
19.66
18.51
19.82
21.40
18.56
18.02
15.72
13.61
12.97
14.30
14.11
14.30
18.26
26
1.143
D/E ratiox
0.584
0.618
0.611
0.629
0.601
0.623
0.616
0.715
0.715
0.776
1.710
0.715
0.621
86
65.24
Enterprise value₹M
52.78
51.57
54.84
56.65
60.57
63.44
58.69
58.25
58.63
61.89
60.78
0.43%
2.16%
48
41.09
LT debt₹M
70.39
74.89
78.32
81.77
88.28
105.8
119.3
139.3
135.0
136.5
73.56
9.11%
7.65%
32
Revenue
₹65.88M
(0.39%)
1.00×
Cost of revenue
₹37.85M
(0.59%)
0.98×
Operating expenses
₹13.38M
0.04%
1.04×
Goodwill & intangibles
17.72%
Cash and investments
14.24%
Spread over hurdle
20.55%