59.86
Revenue₹M
89.15
88.36
89.51
91.50
92.18
95.59
94.81
93.90
94.08
97.16
64.04
1.06%
1.06%
68
16.96
Revenue growth%
2.72
3.29
2.46
0.40
0.40
3.05
5.27
2.52
2.64
5.43
17.99
3.05
2.68
83
18.20
Gross margin%
19.79
19.55
21.16
19.18
18.29
18.80
16.70
14.90
15.07
15.09
27.40
15.09
18.55
21
4.90
Operating margin%
22.72
19.92
22.70
21.23
18.32
18.49
19.04
22.01
20.91
23.32
7.72
20.91
21.07
30
2.63
Net margin%
25.13
27.15
25.20
24.69
27.13
29.25
28.49
30.53
32.16
29.21
5.43
29.25
27.82
35
27.74
P/E ratio (avg)x
35.42
37.71
40.99
39.20
41.97
45.21
42.85
41.34
46.17
42.20
6.483
42.85
41.65
29
32.55
EV/EBITx
10.69
9.584
9.623
9.550
8.575
8.205
7.892
7.706
7.127
6.529
34.13
7.706
8.390
93
6.56
FCF yield (avg)%
4.69
1.93
0.40
0.88
1.88
3.16
1.98
2.76
2.62
3.38
25.84
2.76
2.30
48
23.32
FCF margin%
8.40
10.50
12.05
9.35
9.18
9.07
7.79
5.37
7.29
4.69
23.08
7.29
8.74
64
0.182
FCF / Net incomex
2.402
2.326
2.535
2.662
2.613
2.950
3.048
3.379
3.405
3.592
1.692
3.379
2.806
33
20.88
ROIC%
17.10
18.32
18.46
20.15
19.16
18.34
17.03
16.88
19.55
18.16
6.47
18.16
18.33
11
3.80
Return on equity%
0.40
0.40
0.40
0.40
3.29
5.77
7.98
6.54
8.26
8.74
28.31
7.98
4.53
54
19.38
Return on assets%
22.15
23.68
24.55
23.28
25.33
24.84
27.10
29.45
28.53
28.32
15.62
28.32
25.09
86
12.95
EPS₹
3.68
3.51
3.67
3.42
3.65
3.79
3.56
3.09
2.75
2.70
14.46
(5.83%)
(4.36%)
—
26.07
EPS growth%
8.02
9.72
10.21
11.20
11.79
9.51
8.20
8.33
6.71
8.08
5.12
8.20
8.92
25
13.28
Bookvalue per sh₹
5.68
5.29
5.75
6.15
6.80
7.68
8.19
7.75
8.01
8.50
8.74
4.55%
4.69%
—
9.57
FCF per share₹
5.15
5.41
6.12
6.89
8.16
9.28
9.37
9.76
10.45
12.40
7.24
8.72%
9.18%
—
12.49
Dividend per sh₹
10.30
10.70
11.62
10.58
11.93
11.97
11.39
12.92
12.66
12.02
12.68
0.14%
1.68%
—
7.51
Div yield (avg)%
29.23
30.30
27.68
28.85
30.55
27.65
25.80
28.76
26.27
27.24
7.13
27.24
28.22
11
27.27
Payout ratio%
23.98
21.40
19.63
17.11
15.42
14.60
16.51
18.20
19.49
19.84
4.29
18.20
18.85
85
2.660
Shares (diluted)M
2.460
2.757
3.000
2.831
3.026
3.403
3.671
3.444
3.559
4.105
2.540
6.29%
5.26%
39
2.09
Buyback yield%
1.94
3.59
5.77
3.08
4.69
4.99
7.56
8.77
5.81
5.00
22.47
5.81
4.99
34
0.377
D/E ratiox
2.111
2.152
2.495
2.391
2.478
2.871
3.237
3.469
3.363
3.630
0.732
3.363
2.683
75
24.90
Enterprise value₹M
49.32
46.85
47.65
46.14
50.73
55.48
51.73
53.27
47.61
47.33
41.36
(1.38%)
(1.63%)
39
51.60
LT debt₹M
52.02
56.85
62.76
57.14
63.04
64.80
62.49
69.33
68.38
63.44
35.68
0.13%
2.36%
70
Revenue
₹97.16M
1.06%
1.00×
Cost of revenue
₹67.29M
1.00%
0.99×
Operating expenses
₹20.55M
1.35%
1.03×
Cash and investments
19.50%
Property and equipment
17.34%
Spread over hurdle
(10.63%)