19.80
Revenue₹M
37.76
38.71
38.75
39.35
39.77
40.76
40.44
41.49
42.57
43.26
21.35
1.70%
1.59%
37
3.56
Revenue growth%
10.08
8.61
6.43
7.74
5.00
7.33
9.06
10.75
8.11
5.67
18.94
8.11
7.93
84
15.10
Gross margin%
13.77
15.74
18.72
18.71
20.04
17.70
18.49
21.35
21.26
21.25
9.14
21.25
18.72
19
20.43
Operating margin%
19.95
19.19
20.05
17.57
17.48
17.20
15.05
13.17
14.55
11.61
16.20
14.55
17.34
66
26.04
Net margin%
7.65
7.00
6.01
3.56
4.72
1.81
3.87
2.78
4.46
2.53
23.18
2.78
4.16
21
12.16
P/E ratio (avg)x
27.39
25.03
27.59
30.80
34.67
35.16
39.41
42.92
48.81
49.54
23.25
42.92
34.92
68
14.94
EV/EBITx
44.32
45.55
53.07
61.50
65.23
75.76
74.29
75.75
83.86
97.74
7.624
75.76
69.76
16
8.11
FCF yield (avg)%
29.32
30.19
29.80
30.69
27.82
29.12
30.76
33.42
32.36
34.95
11.95
32.36
30.44
28
17.60
FCF margin%
17.07
17.33
16.26
13.49
13.26
15.04
16.55
19.22
21.93
22.25
10.64
19.22
16.81
28
0.406
FCF / Net incomex
0.176
0.184
0.206
0.205
0.185
0.200
0.200
0.200
0.222
0.202
0.325
0.200
0.200
50
4.77
ROIC%
31.27
30.41
32.56
33.52
33.09
34.58
32.85
30.48
32.89
30.71
16.21
32.85
32.71
29
17.57
Return on equity%
6.84
4.26
3.86
1.10
0.40
1.69
2.21
2.04
4.37
6.12
18.52
2.21
3.04
76
21.01
Return on assets%
10.00
9.61
9.36
11.05
10.88
8.48
10.18
10.88
12.30
14.24
17.10
10.88
10.53
80
4.42
EPS₹
6.91
6.88
7.99
8.60
9.41
11.02
12.32
12.30
12.00
12.21
4.94
5.35%
5.69%
—
29.32
EPS growth%
21.96
20.07
21.54
21.61
19.39
18.16
16.59
16.58
17.96
20.52
17.69
17.96
19.73
49
3.39
Bookvalue per sh₹
3.79
4.44
5.11
5.68
6.29
6.39
6.37
6.40
6.66
6.98
3.26
2.11%
7.57%
—
5.09
FCF per share₹
1.30
1.21
1.13
1.00
0.99
1.06
1.10
1.11
1.18
1.15
7.27
2.98%
(1.05%)
—
4.87
Dividend per sh₹
3.83
4.19
3.73
4.04
3.70
4.05
3.72
3.34
3.40
3.54
5.60
(0.92%)
(1.35%)
—
28.26
Div yield (avg)%
9.80
12.32
10.01
9.21
6.21
6.36
8.87
9.45
7.64
10.26
12.92
8.87
9.33
58
4.72
Payout ratio%
14.27
16.35
18.68
19.09
19.05
19.17
19.04
20.52
20.02
21.28
15.58
20.02
19.07
6
3.696
Shares (diluted)M
6.215
7.218
7.791
7.667
9.067
10.87
12.43
14.58
15.79
16.64
3.542
12.91%
10.22%
27
27.22
Buyback yield%
1.85
2.38
0.40
0.40
0.40
0.40
0.40
2.57
3.10
2.55
21.31
2.55
1.12
88
0.277
D/E ratiox
1.143
1.269
1.313
1.261
1.222
1.418
1.585
1.593
1.570
1.777
0.851
1.585
1.365
7
28.06
Enterprise value₹M
25.45
27.77
25.95
22.98
21.95
18.88
18.88
18.82
17.06
18.55
18.88
(3.32%)
(4.43%)
67
10.56
LT debt₹M
19.80
19.15
21.28
23.70
26.20
25.16
27.55
26.77
29.84
32.65
34.56
4.50%
6.47%
74
Revenue
₹43.26M
1.59%
1.00×
Cost of revenue
₹18.82M
1.31%
0.97×
Operating expenses
₹9.750M
2.00%
1.04×
Cash and investments
19.74%
Goodwill & intangibles
14.04%
Spread over hurdle
(0.85%)