65.78
Revenue₹M
107.2
105.5
108.3
107.6
105.4
105.8
107.0
105.0
104.3
105.5
69.02
0.02%
(0.07%)
66
15.07
Revenue growth%
0.90
0.40
2.17
2.38
4.88
5.47
5.32
7.32
7.84
9.00
9.73
7.32
5.10
26
13.48
Gross margin%
32.22
30.68
32.28
29.98
28.46
25.54
26.21
27.90
27.29
24.82
15.27
26.21
28.18
77
2.53
Operating margin%
12.45
9.49
12.14
9.58
10.53
8.55
11.25
9.98
7.01
9.93
24.12
9.93
9.96
91
2.51
Net margin%
25.42
27.77
29.04
28.44
28.64
30.42
29.64
27.80
30.77
27.87
29.16
29.64
28.54
75
18.77
P/E ratio (avg)x
11.29
10.66
10.88
12.15
12.94
13.96
14.96
13.84
15.47
16.36
32.76
14.96
13.39
64
34.03
EV/EBITx
39.26
45.40
49.26
54.37
57.77
59.08
58.61
60.24
62.87
70.47
23.68
60.24
58.19
52
24.01
FCF yield (avg)%
16.04
13.70
15.00
13.26
12.97
14.97
16.40
17.87
15.67
17.14
9.77
16.40
15.33
57
21.17
FCF margin%
32.68
35.63
38.19
38.43
36.71
34.54
35.05
35.44
32.95
31.78
15.45
34.54
35.24
91
0.949
FCF / Net incomex
1.217
1.325
1.282
1.521
1.635
1.831
1.772
1.932
2.111
2.384
0.758
1.932
1.704
48
6.40
ROIC%
0.40
0.40
0.40
1.30
3.45
1.12
0.40
0.40
2.75
5.70
10.43
1.12
0.76
33
26.06
Return on equity%
31.64
33.77
32.13
32.67
34.74
35.28
37.99
40.04
41.32
41.26
8.81
40.04
35.01
83
5.91
Return on assets%
31.01
28.54
26.32
25.48
25.46
23.54
24.50
25.14
23.82
23.22
7.83
23.82
25.30
32
6.99
EPS₹
11.38
12.13
13.53
13.88
15.94
18.42
21.81
23.31
28.17
30.58
7.72
13.93%
11.48%
—
20.07
EPS growth%
21.72
18.93
21.81
22.30
20.56
17.90
19.25
20.39
20.46
20.95
13.05
20.39
20.51
29
1.28
Bookvalue per sh₹
7.70
8.18
7.86
8.73
8.33
9.84
11.49
11.53
13.25
14.41
4.91
11.59%
6.95%
—
5.79
FCF per share₹
5.89
5.24
5.68
5.15
5.09
5.13
4.45
4.71
4.92
5.38
5.02
1.12%
(1.17%)
—
3.21
Dividend per sh₹
6.12
6.32
6.85
7.74
7.46
6.99
7.21
7.99
8.27
8.50
4.30
2.65%
3.99%
—
23.11
Div yield (avg)%
8.29
7.91
9.27
10.97
8.99
11.47
11.89
9.55
6.84
5.47
15.42
9.55
9.13
50
21.82
Payout ratio%
13.46
12.16
10.52
9.41
6.90
6.16
6.03
4.21
3.56
3.06
6.12
4.21
6.53
95
11.72
Shares (diluted)M
11.00
9.730
9.317
8.558
7.650
8.292
9.162
9.263
8.251
8.637
11.59
2.46%
(3.48%)
48
8.24
Buyback yield%
5.42
3.66
3.37
2.92
4.94
3.36
5.03
7.21
5.98
8.72
19.11
5.98
4.98
18
1.788
D/E ratiox
2.090
2.252
2.373
2.308
2.138
2.032
2.211
2.334
2.544
2.898
0.238
2.334
2.280
66
61.42
Enterprise value₹M
45.46
49.79
49.83
47.49
53.62
48.38
45.53
48.11
45.60
43.70
87.19
(4.01%)
(0.79%)
56
93.58
LT debt₹M
68.01
68.39
70.26
81.83
80.00
87.04
88.51
89.47
92.97
99.79
102.5
4.52%
5.51%
52
Revenue
₹105.5M
(0.07%)
1.00×
Cost of revenue
₹59.66M
(0.20%)
0.99×
Operating expenses
₹25.61M
(0.14%)
0.99×
Property and equipment
18.34%
Cash and investments
15.96%
Spread over hurdle
64.12%