29.69
Revenue₹M
45.68
47.26
47.40
48.20
49.47
49.60
52.04
54.74
57.00
58.23
30.55
3.31%
2.90%
43
17.49
Revenue growth%
0.40
0.40
1.37
3.23
1.15
0.40
3.05
0.98
0.40
0.40
29.85
0.40
0.69
43
25.83
Gross margin%
19.99
19.33
19.24
20.22
19.00
16.71
14.88
16.37
15.72
12.76
19.53
15.72
17.85
20
26.22
Operating margin%
4.52
2.57
1.13
2.04
3.46
5.78
4.41
6.43
7.17
5.96
21.76
5.96
4.47
13
8.44
Net margin%
34.80
37.18
38.80
39.59
37.51
36.32
35.44
35.68
36.96
35.52
26.87
35.68
36.64
8
26.79
P/E ratio (avg)x
15.82
14.27
14.05
12.83
14.16
13.72
13.43
11.81
10.43
9.123
8.273
11.81
13.57
34
27.75
EV/EBITx
23.44
24.42
22.37
20.28
17.84
18.27
17.66
16.85
16.25
16.52
22.17
16.85
18.06
88
14.39
FCF yield (avg)%
9.87
6.90
9.63
11.76
14.13
14.76
15.71
15.43
12.95
15.42
18.53
15.42
13.54
32
20.14
FCF margin%
17.54
16.24
14.62
13.52
15.87
17.50
16.82
15.04
14.85
14.44
24.01
15.04
15.45
85
0.917
FCF / Net incomex
0.523
0.556
0.608
0.559
0.495
0.525
0.494
0.442
0.400
0.431
0.773
0.442
0.509
66
4.22
ROIC%
33.33
30.47
27.64
25.66
25.22
26.58
23.75
26.58
25.21
22.27
25.42
25.21
26.12
19
14.78
Return on equity%
5.17
2.22
1.23
3.51
0.53
1.13
0.40
0.40
2.47
3.42
29.26
1.13
1.72
52
29.89
Return on assets%
0.40
0.40
0.40
0.40
2.12
4.40
4.07
6.01
3.64
4.11
8.63
4.11
2.88
11
5.19
EPS₹
5.83
6.63
6.80
7.52
8.15
8.10
8.85
8.41
9.62
9.53
5.80
3.18%
5.25%
—
20.10
EPS growth%
16.96
17.13
17.65
18.83
17.75
17.75
15.61
14.29
17.26
17.33
14.47
17.26
17.29
6
2.84
Bookvalue per sh₹
5.98
7.06
8.00
7.98
8.62
9.36
10.89
10.47
10.63
11.05
0.99
5.10%
7.02%
—
4.32
FCF per share₹
5.81
6.06
5.87
6.11
6.05
6.30
5.76
6.46
6.09
5.64
2.69
(1.38%)
0.18%
—
1.53
Dividend per sh₹
2.00
2.19
2.34
2.13
2.00
2.06
1.87
1.70
1.71
1.85
5.19
(1.59%)
(1.02%)
—
16.51
Div yield (avg)%
0.40
3.01
3.28
4.05
6.00
5.13
3.19
0.71
2.13
1.14
26.19
2.13
3.10
69
19.17
Payout ratio%
15.68
15.12
15.52
17.56
18.06
18.77
20.48
20.75
20.37
22.59
17.61
20.48
18.41
89
2.767
Shares (diluted)M
2.901
2.744
2.339
2.466
2.642
2.286
2.037
1.760
1.540
1.336
2.704
(12.75%)
(6.89%)
26
6.24
Buyback yield%
28.33
25.68
25.45
27.86
27.16
27.33
28.54
29.35
27.64
27.93
15.95
27.93
27.75
85
1.490
D/E ratiox
2.375
2.333
2.682
2.913
3.394
3.649
3.914
3.893
4.356
4.348
0.617
3.914
3.522
82
7.283
Enterprise value₹M
17.67
18.50
18.20
19.63
20.76
18.46
17.00
18.97
17.12
16.80
53.06
(4.14%)
0.59%
56
50.25
LT debt₹M
18.80
21.03
22.78
22.71
23.38
25.89
24.93
25.65
25.37
25.56
16.78
1.80%
2.57%
8
Revenue
₹58.23M
2.90%
1.00×
Cost of revenue
₹35.46M
3.15%
1.02×
Operating expenses
₹10.29M
2.31%
0.94×
Cash and investments
16.75%
Spread over hurdle
(6.19%)