20.07
Revenue₹M
29.56
30.48
31.35
31.05
31.46
31.68
32.37
31.97
32.53
33.30
22.13
1.14%
1.48%
81
6.07
Revenue growth%
12.39
15.32
17.45
14.64
16.60
14.50
12.70
14.91
15.08
16.10
2.79
14.91
14.99
10
2.60
Gross margin%
11.28
11.77
12.16
13.01
13.61
13.06
12.71
11.60
10.15
9.32
20.35
11.60
11.97
38
21.82
Operating margin%
10.88
13.13
10.78
9.87
12.84
15.49
18.42
20.47
20.68
21.38
23.75
20.47
14.31
46
26.72
Net margin%
19.16
18.91
18.20
16.02
17.36
17.74
18.11
19.68
17.72
20.11
4.86
18.11
18.15
23
36.24
P/E ratio (avg)x
6.393
6.400
6.643
7.242
6.558
6.487
6.426
6.944
6.697
7.202
22.63
6.697
6.600
39
6.324
EV/EBITx
9.914
10.94
12.86
13.97
15.60
18.31
18.08
17.97
19.82
21.55
18.36
18.31
16.78
92
4.39
FCF yield (avg)%
21.13
20.13
22.59
21.02
22.68
25.46
25.51
26.06
24.08
24.00
17.25
25.46
23.34
71
18.12
FCF margin%
20.88
21.19
21.37
19.33
18.85
21.74
18.95
17.26
17.84
19.69
9.49
18.95
19.51
42
1.322
FCF / Net incomex
0.528
0.561
0.593
0.654
0.721
0.707
0.792
0.803
0.905
0.985
1.415
0.803
0.714
41
11.25
ROIC%
19.54
21.06
19.16
19.66
18.03
19.66
16.77
16.68
18.63
18.83
18.28
18.63
19.00
82
16.72
Return on equity%
28.38
27.81
28.65
26.60
26.47
28.02
28.81
27.36
30.09
30.77
17.82
28.81
28.20
75
3.93
Return on assets%
22.97
24.90
25.95
26.43
28.01
28.59
28.98
27.41
27.43
27.02
24.12
27.43
27.22
23
0.90
EPS₹
0.92
0.94
0.90
0.96
1.00
0.95
1.06
1.12
1.09
1.01
0.92
0.20%
2.27%
—
9.82
EPS growth%
27.33
25.92
24.12
21.13
18.68
18.38
19.15
21.44
19.83
21.87
21.35
19.83
21.29
31
0.48
Bookvalue per sh₹
1.19
1.40
1.37
1.56
1.69
1.83
1.90
1.87
1.86
2.12
0.61
4.58%
5.66%
—
0.94
FCF per share₹
1.32
1.31
1.14
1.03
1.09
1.00
1.08
1.15
1.27
1.20
0.36
2.08%
0.08%
—
1.20
Dividend per sh₹
0.77
0.76
0.70
0.71
0.77
0.78
0.77
0.74
0.67
0.62
0.54
(4.27%)
(1.84%)
—
9.67
Div yield (avg)%
17.75
19.35
17.22
14.99
14.83
12.77
10.98
10.66
13.21
12.03
24.62
12.03
14.02
26
3.57
Payout ratio%
9.79
6.85
4.01
3.27
4.34
2.59
0.40
1.33
4.04
4.63
9.16
2.59
4.03
51
10.17
Shares (diluted)M
13.21
13.64
14.25
15.77
16.24
18.83
21.73
20.54
20.49
20.05
10.23
4.30%
5.17%
11
7.57
Buyback yield%
5.11
5.96
6.83
7.91
10.01
10.87
8.18
5.40
7.08
6.34
19.96
7.08
6.96
11
1.475
D/E ratiox
1.670
1.533
1.438
1.387
1.571
1.656
1.852
1.882
2.020
2.048
1.486
1.882
1.663
69
34.09
Enterprise value₹M
31.77
31.59
35.84
40.19
41.16
43.22
43.20
41.98
46.74
42.76
15.65
0.76%
4.25%
71
27.41
LT debt₹M
16.65
17.70
18.30
18.12
16.23
17.52
16.15
13.65
13.63
13.16
19.33
(4.11%)
(3.07%)
10
Revenue
₹33.30M
1.48%
1.00×
Cost of revenue
₹20.74M
1.48%
1.00×
Operating expenses
₹5.297M
1.79%
1.03×
Spread over hurdle
(0.55%)