24.44
Revenue₹M
68.40
68.80
70.25
70.78
74.59
75.37
78.56
80.56
81.73
84.75
27.02
2.59%
2.27%
80
26.10
Revenue growth%
1.61
4.58
3.58
3.37
5.48
6.82
6.12
4.09
6.04
8.88
16.40
6.12
5.03
6
15.06
Gross margin%
4.08
5.92
6.20
7.07
5.08
4.95
3.43
2.54
0.40
1.17
29.27
2.54
4.52
69
7.41
Operating margin%
29.63
30.31
33.19
35.20
33.37
32.29
33.74
34.47
36.54
36.51
18.61
34.47
33.55
32
29.89
Net margin%
13.54
15.71
16.90
18.28
17.32
15.06
18.05
20.49
20.29
19.39
11.68
19.39
17.69
49
25.95
P/E ratio (avg)x
14.46
16.48
19.64
23.49
24.29
24.49
25.09
24.18
24.17
23.41
8.718
24.18
23.83
84
14.50
EV/EBITx
27.46
26.84
27.93
31.00
30.42
27.71
30.77
28.92
29.58
31.79
35.92
29.58
29.25
88
11.16
FCF yield (avg)%
8.84
8.68
6.66
3.86
3.01
3.25
5.58
7.23
4.25
6.01
17.49
5.58
5.79
47
25.15
FCF margin%
22.82
24.56
26.25
29.09
29.73
29.44
30.83
31.13
30.94
33.50
5.56
30.94
29.59
89
1.572
FCF / Net incomex
0.119
0.131
0.133
0.133
0.124
0.117
0.132
0.130
0.123
0.124
1.531
0.124
0.127
54
6.93
ROIC%
3.21
5.74
7.89
7.16
4.46
2.43
2.37
2.86
3.48
3.91
11.89
2.86
3.69
13
4.40
Return on equity%
10.85
10.47
12.20
9.89
9.21
7.34
7.02
5.85
6.75
4.92
25.31
6.75
8.27
11
20.95
Return on assets%
3.78
5.61
8.45
9.59
9.34
8.73
9.88
11.46
8.73
10.01
15.39
9.88
9.04
40
1.80
EPS₹
0.88
0.88
0.96
0.98
1.04
1.01
1.17
1.24
1.35
1.39
1.99
6.03%
4.49%
—
27.03
EPS growth%
26.69
24.31
25.81
28.00
27.84
25.21
25.01
24.30
25.52
27.17
9.87
25.21
25.67
53
1.66
Bookvalue per sh₹
1.42
1.49
1.76
1.86
1.86
1.97
1.94
2.22
2.64
3.21
2.52
11.58%
8.31%
—
0.77
FCF per share₹
0.45
0.46
0.48
0.46
0.41
0.42
0.39
0.40
0.41
0.43
1.94
0.68%
(0.83%)
—
2.43
Dividend per sh₹
0.60
0.60
0.55
0.50
0.45
0.48
0.51
0.54
0.49
0.53
1.82
3.51%
(1.75%)
—
29.60
Div yield (avg)%
18.55
20.93
20.54
22.89
24.13
24.41
25.08
22.43
20.39
18.34
11.99
22.43
21.68
92
28.12
Payout ratio%
16.73
15.81
16.42
18.54
15.70
15.19
15.35
16.60
18.30
21.05
29.81
16.60
16.51
80
54.12
Shares (diluted)M
42.69
44.18
40.85
41.47
36.55
36.73
37.37
34.21
34.68
31.87
53.33
(2.70%)
(4.48%)
68
11.78
Buyback yield%
0.40
0.43
0.52
0.40
0.40
0.40
0.40
0.40
0.44
0.40
9.37
0.40
0.40
79
0.282
D/E ratiox
0.969
0.969
1.149
1.265
1.477
1.446
1.402
1.463
1.587
1.760
1.484
1.463
1.424
47
43.90
Enterprise value₹M
9.193
9.528
10.26
10.99
10.70
11.12
10.41
11.83
13.22
12.33
7.157
2.89%
2.51%
41
111.7
LT debt₹M
33.55
38.51
42.95
40.84
44.73
41.99
40.54
44.62
50.25
52.12
86.43
3.10%
5.80%
60
Revenue
₹84.75M
2.27%
1.00×
Cost of revenue
₹59.32M
2.27%
1.00×
Operating expenses
₹15.35M
2.55%
1.03×
Cash and investments
16.42%
Spread over hurdle
(3.09%)