35.88
Revenue₹M
58.28
58.05
59.41
59.26
60.84
62.60
64.31
65.04
67.50
67.77
37.74
2.18%
1.52%
12
27.43
Revenue growth%
1.01
1.45
1.99
2.26
3.35
4.00
3.90
6.78
4.08
2.04
13.22
4.00
2.80
18
15.71
Gross margin%
2.72
0.40
1.18
1.14
1.90
2.66
4.31
2.49
4.19
6.41
27.98
4.19
2.57
50
27.36
Operating margin%
27.64
30.30
30.11
32.92
30.71
30.08
29.14
26.59
27.57
29.12
26.21
29.12
29.61
61
22.29
Net margin%
30.83
32.57
32.91
35.00
32.53
35.21
32.71
32.53
29.69
28.10
24.83
32.53
32.55
78
20.68
P/E ratio (avg)x
21.69
20.38
19.11
18.18
18.28
16.88
15.80
17.54
19.31
21.16
28.62
17.54
18.69
94
13.56
EV/EBITx
7.216
7.058
6.828
6.619
6.508
7.150
7.793
7.989
7.763
7.727
18.99
7.763
7.183
45
19.49
FCF yield (avg)%
14.16
14.92
15.39
17.70
17.42
15.00
14.56
14.73
17.39
14.87
8.79
14.87
14.96
42
22.23
FCF margin%
4.78
7.53
9.69
11.52
10.13
10.51
10.87
9.57
12.47
13.64
4.72
10.87
10.32
63
0.796
FCF / Net incomex
0.207
0.222
0.230
0.232
0.231
0.245
0.270
0.253
0.246
0.243
1.110
0.246
0.237
69
19.83
ROIC%
8.49
11.30
8.99
8.19
5.31
2.51
5.28
6.74
6.56
7.40
7.60
6.56
7.07
74
29.71
Return on equity%
5.25
3.15
3.95
6.90
5.11
3.77
3.43
5.25
3.14
0.89
25.51
3.43
3.86
16
24.69
Return on assets%
25.85
26.28
23.42
22.43
21.96
22.91
22.74
22.48
20.70
18.00
8.60
22.48
22.61
25
0.63
EPS₹
2.11
2.13
2.26
2.30
2.45
2.62
2.51
2.60
2.62
3.05
0.66
4.48%
4.29%
—
26.85
EPS growth%
21.26
20.63
19.62
19.31
20.45
19.16
20.68
23.41
22.64
24.79
21.95
22.64
20.66
6
1.53
Bookvalue per sh₹
0.43
0.45
0.46
0.48
0.52
0.59
0.66
0.71
0.76
0.83
0.81
10.00%
6.96%
—
1.81
FCF per share₹
0.39
0.37
0.37
0.37
0.41
0.39
0.38
0.42
0.39
0.36
1.47
(2.80%)
(0.79%)
—
0.69
Dividend per sh₹
1.45
1.63
1.69
2.00
2.27
2.34
2.60
2.63
2.72
2.82
1.81
4.39%
6.64%
—
10.83
Div yield (avg)%
5.50
7.39
6.24
7.61
7.23
8.94
6.87
7.38
7.38
5.20
19.34
7.38
7.30
29
20.94
Payout ratio%
8.60
8.35
9.02
6.68
6.02
3.99
6.90
8.69
10.88
12.26
6.34
8.69
8.47
30
22.77
Shares (diluted)M
17.22
15.92
15.20
14.40
13.87
12.46
12.83
13.71
12.61
11.09
23.24
(4.38%)
(5.63%)
28
7.22
Buyback yield%
2.55
0.43
1.54
3.34
1.25
0.40
1.03
0.40
0.40
0.40
17.89
0.40
0.73
26
1.318
D/E ratiox
0.946
0.947
0.987
1.086
1.039
1.124
1.258
1.495
1.593
1.784
1.118
1.495
1.105
92
46.15
Enterprise value₹M
62.10
68.60
68.10
59.14
57.84
53.50
56.89
60.31
56.21
50.67
13.80
(2.61%)
(1.12%)
37
28.82
LT debt₹M
38.59
38.93
36.40
37.95
37.90
34.95
30.49
31.41
26.88
23.41
16.30
(9.18%)
(4.09%)
26
Revenue
₹67.77M
1.52%
1.00×
Cost of revenue
₹44.82M
1.39%
0.99×
Operating expenses
₹10.20M
1.99%
1.05×
Cash and investments
20.14%
Spread over hurdle
(1.40%)