45.52
Revenue₹M
44.82
46.06
45.86
46.62
46.80
47.86
47.58
48.21
48.90
49.31
48.38
1.05%
0.92%
26
24.46
Revenue growth%
17.31
18.54
16.70
17.05
18.03
15.93
15.50
16.05
14.68
17.31
10.81
15.93
16.87
6
10.18
Gross margin%
25.56
25.24
25.73
24.22
21.74
22.56
24.95
22.06
19.14
17.81
23.05
22.06
23.39
69
25.01
Operating margin%
23.03
25.38
28.22
27.71
29.95
27.50
30.17
28.72
30.54
27.71
10.14
28.72
27.97
18
7.55
Net margin%
23.74
24.04
21.09
23.72
21.79
23.35
23.53
20.75
23.62
21.50
23.31
23.35
23.44
83
20.97
P/E ratio (avg)x
17.98
18.86
20.36
19.64
18.24
19.51
16.79
15.95
15.14
13.35
9.062
15.95
18.11
77
36.90
EV/EBITx
35.56
31.52
31.34
31.29
33.39
32.86
32.21
36.08
38.58
36.70
10.76
36.08
33.13
23
19.83
FCF yield (avg)%
17.81
14.87
15.90
18.60
20.63
18.94
21.16
19.27
17.75
15.51
26.56
18.94
18.21
89
24.38
FCF margin%
8.29
8.47
5.96
4.69
7.63
9.96
12.07
13.59
10.67
12.47
27.45
12.07
9.21
74
1.771
FCF / Net incomex
0.170
0.182
0.181
0.180
0.178
0.171
0.182
0.182
0.190
0.195
1.719
0.182
0.181
10
27.11
ROIC%
13.15
15.05
12.58
11.64
9.85
11.63
14.44
14.22
11.74
11.70
18.16
11.74
12.16
86
12.17
Return on equity%
31.13
32.71
32.45
33.89
34.52
32.48
34.73
33.76
34.41
35.31
7.52
34.41
33.82
70
25.39
Return on assets%
29.87
32.48
33.21
31.76
32.76
34.61
35.08
33.16
32.07
33.43
18.25
33.43
32.96
44
1.15
EPS₹
0.41
0.39
0.36
0.33
0.35
0.32
0.29
0.29
0.29
0.27
1.27
(5.10%)
(5.42%)
—
5.68
EPS growth%
24.52
23.24
24.12
23.21
22.23
21.17
23.87
23.62
23.04
21.92
15.19
23.04
23.22
14
1.11
Bookvalue per sh₹
1.34
1.57
1.50
1.61
1.90
2.24
2.39
2.48
2.89
2.94
2.37
9.19%
8.39%
—
1.52
FCF per share₹
0.76
0.73
0.77
0.68
0.74
0.70
0.66
0.72
0.64
0.71
2.01
(0.95%)
(0.70%)
—
0.81
Dividend per sh₹
1.59
1.86
1.85
1.99
2.15
2.27
2.55
2.79
3.24
3.65
0.96
11.11%
10.43%
—
25.76
Div yield (avg)%
2.71
3.10
5.87
4.91
7.87
7.48
7.42
6.90
5.66
6.85
7.50
6.90
6.36
83
10.54
Payout ratio%
29.03
31.95
30.52
30.38
27.64
25.63
26.01
24.70
24.87
27.79
23.77
25.63
27.72
27
13.34
Shares (diluted)M
11.96
12.36
12.04
11.87
11.32
10.79
11.87
12.39
11.39
11.50
13.21
0.32%
(0.30%)
81
12.39
Buyback yield%
22.14
22.22
24.78
23.03
25.12
25.93
24.82
24.38
25.61
27.81
21.55
25.61
24.80
85
0.510
D/E ratiox
1.570
1.586
1.479
1.686
1.568
1.666
1.780
1.714
1.912
1.853
0.759
1.780
1.676
45
17.50
Enterprise value₹M
26.83
28.19
30.48
29.75
29.54
28.24
30.03
26.58
24.19
23.34
48.56
(4.61%)
(1.08%)
68
40.66
LT debt₹M
42.98
41.01
38.79
41.30
41.62
46.20
45.35
52.47
59.03
62.89
49.59
8.61%
5.26%
13
Revenue
₹49.31M
0.92%
1.00×
Cost of revenue
₹27.50M
0.62%
0.97×
Operating expenses
₹5.090M
1.89%
1.10×
Goodwill & intangibles
18.80%
Spread over hurdle
89.56%