19.32
Revenue₹M
37.41
38.87
39.62
41.96
42.92
43.95
46.69
49.51
50.59
53.39
20.12
4.46%
3.88%
41
19.63
Revenue growth%
18.21
18.04
17.76
18.81
21.61
21.55
21.67
19.94
21.08
19.34
22.64
21.08
19.64
38
27.84
Gross margin%
11.81
11.31
9.64
7.57
5.55
5.73
8.12
9.29
9.58
10.25
23.81
9.29
9.44
93
6.48
Operating margin%
11.53
13.37
10.75
9.46
9.52
8.39
5.61
4.84
2.86
5.28
27.92
5.28
8.93
19
6.32
Net margin%
6.13
6.07
6.52
7.52
9.38
6.45
6.49
6.59
5.54
8.06
25.85
6.49
6.50
27
26.02
P/E ratio (avg)x
22.19
26.39
26.70
27.41
27.45
28.39
31.90
33.74
33.23
35.69
8.956
33.23
27.92
65
36.27
EV/EBITx
23.77
23.18
21.48
20.46
19.69
18.73
18.93
20.28
17.61
18.47
34.62
18.73
19.99
41
10.77
FCF yield (avg)%
18.77
21.53
23.65
20.83
20.69
21.33
18.78
18.03
20.05
20.93
6.09
20.05
20.76
9
24.54
FCF margin%
18.18
18.14
18.91
20.90
22.94
21.61
19.80
18.50
20.39
19.74
15.78
19.80
19.77
40
0.614
FCF / Net incomex
0.167
0.175
0.179
0.206
0.225
0.260
0.292
0.337
0.362
0.402
0.757
0.337
0.243
30
27.09
ROIC%
27.67
26.42
29.22
27.58
25.61
24.13
23.30
25.54
28.20
26.45
27.89
25.54
26.44
66
21.73
Return on equity%
11.47
13.05
15.17
14.97
17.07
15.77
14.16
14.06
14.95
12.58
24.18
14.16
14.55
74
26.13
Return on assets%
36.08
36.74
33.92
35.13
35.41
33.13
30.91
33.30
36.21
37.23
16.12
33.30
35.27
51
2.34
EPS₹
2.73
3.06
3.03
3.28
3.36
3.20
3.39
3.38
3.13
2.92
2.56
(2.79%)
(0.49%)
—
6.56
EPS growth%
6.00
7.34
8.96
8.47
8.01
9.17
11.52
11.54
10.70
8.44
10.33
10.70
8.71
17
2.35
Bookvalue per sh₹
0.81
0.72
0.66
0.72
0.62
0.54
0.47
0.41
0.38
0.42
1.03
(7.57%)
(7.36%)
—
0.73
FCF per share₹
0.89
0.88
0.94
1.02
1.11
1.06
1.03
1.04
1.11
1.06
1.16
(0.74%)
1.25%
—
0.77
Dividend per sh₹
3.17
3.11
3.07
2.96
2.99
3.31
3.07
3.54
3.67
4.12
0.83
6.65%
2.82%
—
14.27
Div yield (avg)%
23.75
26.61
23.80
24.79
24.68
24.49
24.38
23.81
21.16
22.39
10.38
23.81
24.10
49
27.51
Payout ratio%
23.93
23.21
25.57
23.20
21.78
19.73
18.61
20.76
17.86
20.70
2.89
19.73
21.27
47
11.26
Shares (diluted)M
10.33
11.21
10.83
10.98
9.692
8.772
8.583
9.210
8.027
8.608
11.15
(2.34%)
(2.41%)
48
28.76
Buyback yield%
25.99
28.54
31.43
29.39
27.14
29.82
30.68
28.56
30.57
32.51
28.44
30.57
29.60
49
1.114
D/E ratiox
1.842
1.892
1.942
2.156
2.326
2.359
2.252
2.276
2.230
2.372
0.980
2.276
2.241
45
9.000
Enterprise value₹M
3.512
3.163
2.891
2.661
2.467
2.179
2.331
2.126
2.051
1.968
15.23
(4.42%)
(6.08%)
12
22.49
LT debt₹M
29.53
28.63
28.99
28.21
27.33
26.83
28.45
27.41
25.30
24.42
14.34
(2.23%)
(2.31%)
35
Revenue
₹53.39M
3.88%
1.00×
Cost of revenue
₹37.37M
3.88%
1.00×
Operating expenses
₹11.19M
3.52%
0.97×
Cash and investments
18.80%
Goodwill & intangibles
15.94%
Spread over hurdle
(12.63%)