10.55
Revenue₹M
21.10
22.21
24.21
25.75
27.34
28.79
30.66
33.44
35.73
38.85
11.56
7.28%
7.12%
80
24.72
Revenue growth%
1.08
0.40
2.46
2.38
1.85
4.24
1.30
0.40
0.40
1.33
17.83
1.30
1.32
41
8.76
Gross margin%
12.88
12.56
11.89
12.28
11.64
10.04
9.23
9.10
10.87
12.45
19.33
10.04
11.77
16
26.70
Operating margin%
17.96
17.21
18.08
17.05
14.40
13.67
13.62
15.54
14.89
17.45
25.94
14.89
16.29
88
28.42
Net margin%
22.33
23.02
25.10
23.79
22.12
21.59
19.40
20.77
22.58
23.20
15.80
21.59
22.46
36
35.60
P/E ratio (avg)x
33.20
38.12
39.05
36.58
41.03
42.41
42.41
45.34
44.64
42.59
26.82
42.59
41.72
72
18.68
EV/EBITx
21.81
23.56
27.04
25.98
23.88
22.50
21.33
20.96
22.03
25.25
17.06
22.03
23.03
84
29.82
FCF yield (avg)%
11.84
12.05
14.02
15.26
15.28
13.13
10.88
10.65
9.34
10.43
11.45
10.65
11.95
55
11.75
FCF margin%
9.23
8.24
7.25
8.43
5.76
5.39
2.84
1.77
0.40
0.86
24.84
1.77
5.57
61
0.680
FCF / Net incomex
1.556
1.481
1.503
1.435
1.496
1.409
1.284
1.333
1.482
1.649
0.956
1.409
1.481
9
9.79
ROIC%
22.55
21.72
19.01
18.87
21.64
20.13
20.47
18.98
20.16
22.34
28.70
20.16
20.32
17
3.51
Return on equity%
18.82
20.03
21.86
22.79
24.50
26.81
29.78
31.87
34.44
32.40
5.64
31.87
25.65
76
10.99
Return on assets%
30.22
31.10
33.26
32.09
29.52
29.96
31.81
34.49
35.55
37.34
20.06
34.49
31.95
77
6.85
EPS₹
1.33
1.37
1.32
1.52
1.57
1.69
1.75
1.89
2.14
2.33
6.99
8.16%
6.62%
—
5.11
EPS growth%
8.94
6.24
5.39
3.39
5.16
2.16
0.40
1.40
0.40
3.23
5.79
1.40
3.31
84
4.51
Bookvalue per sh₹
3.08
3.19
3.64
3.60
3.99
4.06
4.52
4.46
4.89
4.77
3.99
3.62%
5.49%
—
1.16
FCF per share₹
6.33
6.12
6.48
6.90
6.09
6.61
6.75
6.05
5.33
5.54
1.08
(1.87%)
(0.87%)
—
6.40
Dividend per sh₹
1.61
1.81
1.71
1.61
1.76
1.73
1.64
1.55
1.63
1.80
5.70
0.55%
1.46%
—
12.73
Div yield (avg)%
13.89
15.08
17.65
17.15
19.49
20.16
19.56
18.06
18.93
17.68
9.71
18.93
17.87
54
17.27
Payout ratio%
17.96
15.32
17.84
16.37
16.11
16.27
14.87
15.97
15.99
14.04
6.36
15.97
16.05
69
3.086
Shares (diluted)M
3.478
3.221
3.409
3.747
4.295
4.798
4.867
4.950
5.068
5.066
2.995
3.36%
3.92%
80
13.90
Buyback yield%
33.91
31.94
29.51
28.23
28.72
28.63
26.54
26.11
25.86
27.69
20.03
26.54
28.43
18
1.716
D/E ratiox
0.293
0.289
0.297
0.320
0.315
0.309
0.293
0.267
0.274
0.281
0.363
0.281
0.293
59
28.90
Enterprise value₹M
2.937
2.995
3.347
3.308
3.428
3.443
3.104
2.888
2.686
2.493
10.10
(6.17%)
(1.55%)
84
19.39
LT debt₹M
11.37
10.79
9.529
9.723
9.495
9.883
9.658
9.815
9.153
9.328
9.946
(0.36%)
(1.23%)
71
Revenue
₹38.85M
7.12%
1.00×
Cost of revenue
₹25.72M
7.00%
0.99×
Operating expenses
₹4.191M
6.54%
0.95×
Cash and investments
17.94%
Spread over hurdle
62.61%