56.95
Revenue₹M
66.08
65.84
67.63
68.04
69.44
71.23
73.06
75.62
74.74
76.33
58.54
1.91%
1.41%
28
25.45
Revenue growth%
0.95
1.60
3.02
4.28
6.37
5.46
5.23
5.64
8.44
7.46
22.48
5.64
5.34
37
9.39
Gross margin%
22.74
24.06
22.95
20.32
17.61
17.11
18.32
18.16
20.03
22.01
29.86
18.32
20.18
89
7.26
Operating margin%
5.55
5.23
6.68
3.92
3.72
5.84
3.71
4.89
5.57
7.60
16.98
5.57
5.39
90
11.31
Net margin%
11.71
11.54
12.13
10.13
11.35
9.96
8.18
10.40
12.95
12.40
24.86
10.40
11.44
67
23.45
P/E ratio (avg)x
19.35
21.63
22.34
22.33
26.44
29.84
29.58
29.16
31.05
35.39
20.82
29.84
27.80
19
22.30
EV/EBITx
33.84
39.03
43.11
40.65
39.31
38.96
40.95
40.64
39.15
39.55
25.79
39.55
39.43
85
9.81
FCF yield (avg)%
7.23
6.61
9.07
9.54
11.81
12.51
12.61
11.92
9.21
6.31
2.22
11.92
9.37
31
17.62
FCF margin%
9.88
9.74
8.82
8.17
10.16
9.48
8.23
8.63
5.91
5.11
29.25
8.23
8.73
87
0.954
FCF / Net incomex
1.142
1.013
0.908
0.991
0.977
0.957
1.048
0.956
0.989
0.898
0.536
0.957
0.983
75
10.65
ROIC%
23.29
25.55
23.39
20.49
20.99
21.65
20.03
20.18
19.06
21.78
26.47
20.18
21.32
33
26.90
Return on equity%
14.12
13.96
15.54
15.99
17.68
19.04
20.15
17.16
17.32
16.61
4.77
17.32
16.89
22
28.43
Return on assets%
35.67
33.60
30.75
33.17
35.53
35.87
37.60
36.11
34.71
32.51
10.25
35.87
35.12
70
1.07
EPS₹
3.30
3.30
3.39
3.58
3.49
3.82
3.73
3.80
3.47
3.16
1.18
(1.97%)
(0.24%)
—
13.38
EPS growth%
20.41
22.17
22.68
23.80
23.25
23.72
21.04
21.65
22.97
24.64
5.42
22.97
22.83
89
4.00
Bookvalue per sh₹
5.36
6.12
7.23
7.70
7.86
8.00
8.04
8.37
8.44
9.75
2.22
4.41%
7.65%
—
4.27
FCF per share₹
1.32
1.43
1.51
1.75
1.82
1.81
1.96
2.33
2.75
3.08
2.45
11.05%
8.71%
—
2.01
Dividend per sh₹
3.20
3.39
3.69
4.04
4.28
4.53
4.76
5.15
5.78
6.10
2.23
7.33%
7.80%
—
20.02
Div yield (avg)%
6.83
5.20
6.94
7.87
9.64
10.15
12.64
9.91
11.56
9.57
23.31
10.15
9.61
26
26.14
Payout ratio%
20.01
22.03
24.13
25.92
23.41
21.00
21.86
21.21
19.77
21.36
3.70
21.21
21.61
53
11.70
Shares (diluted)M
17.88
21.63
22.69
26.44
31.60
37.50
41.91
43.61
47.95
55.64
11.76
11.98%
13.35%
53
21.21
Buyback yield%
11.80
14.38
16.11
17.81
20.56
20.64
19.14
18.76
17.76
18.62
26.54
18.76
18.22
62
1.336
D/E ratiox
0.292
0.285
0.272
0.261
0.261
0.274
0.272
0.267
0.241
0.260
1.786
0.267
0.270
16
9.907
Enterprise value₹M
86.25
90.54
102.9
117.0
117.5
126.6
119.3
116.8
121.6
132.9
76.80
2.50%
4.73%
94
49.89
LT debt₹M
56.44
58.53
61.72
59.85
54.50
58.58
56.75
56.07
54.39
46.10
74.24
(3.29%)
(1.70%)
77
Revenue
₹76.33M
1.41%
1.00×
Cost of revenue
₹53.43M
1.41%
1.00×
Operating expenses
₹12.24M
0.93%
0.95×
Goodwill & intangibles
19.19%
Spread over hurdle
(6.35%)