28.85
Revenue₹M
111.9
114.6
113.4
112.1
111.6
111.5
111.7
115.6
115.5
114.4
30.28
0.49%
0.23%
94
24.58
Revenue growth%
1.83
2.14
0.40
0.77
0.40
0.40
3.35
0.92
2.61
2.83
21.18
2.61
1.38
64
6.69
Gross margin%
16.57
15.76
14.69
14.52
16.64
19.59
17.82
17.98
18.69
16.58
13.82
17.98
16.61
82
14.77
Operating margin%
4.59
5.47
4.67
7.01
5.54
6.50
3.83
0.86
0.40
0.84
2.29
0.86
4.63
87
7.93
Net margin%
14.92
13.89
15.18
13.34
14.69
13.54
13.28
11.42
9.32
10.75
27.31
11.42
13.44
11
31.74
P/E ratio (avg)x
18.79
20.58
21.96
24.06
26.04
26.93
26.79
30.63
35.86
39.85
29.38
30.63
26.41
93
22.11
EV/EBITx
45.41
43.19
47.77
52.67
49.08
52.11
56.14
58.43
64.46
70.11
17.55
58.43
52.39
72
23.80
FCF yield (avg)%
23.61
20.64
18.80
19.83
18.34
20.28
18.47
19.26
20.43
19.11
21.70
19.26
19.55
86
9.81
FCF margin%
21.76
19.40
21.48
21.10
19.05
21.34
24.12
25.80
25.82
23.46
28.30
24.12
21.62
80
0.268
FCF / Net incomex
0.197
0.210
0.184
0.168
0.148
0.153
0.145
0.158
0.167
0.175
0.360
0.158
0.168
68
4.76
ROIC%
18.77
20.15
19.58
19.19
17.51
19.76
20.48
17.91
20.32
22.31
12.62
20.32
19.67
52
28.39
Return on equity%
9.34
9.26
11.29
13.01
12.66
14.23
15.75
18.12
16.83
15.13
23.21
15.75
13.62
85
15.11
Return on assets%
22.03
19.35
20.48
19.78
17.13
15.38
14.77
13.54
12.74
12.17
22.37
13.54
16.26
60
5.03
EPS₹
6.44
6.26
5.56
5.87
5.02
5.09
4.74
4.12
3.93
3.94
5.38
(4.73%)
(5.71%)
—
18.60
EPS growth%
10.02
12.22
9.66
8.70
5.76
2.86
1.35
0.40
0.40
0.40
29.84
0.40
4.31
59
6.23
Bookvalue per sh₹
5.85
5.13
4.64
4.83
4.92
4.25
4.16
3.77
3.26
3.43
7.18
(6.95%)
(5.80%)
—
4.38
FCF per share₹
3.08
3.16
3.40
3.81
3.78
3.68
3.65
3.93
3.87
3.69
3.32
(0.46%)
1.75%
—
8.74
Dividend per sh₹
5.91
5.99
6.79
6.35
6.96
6.90
6.33
6.13
6.81
7.38
4.35
1.17%
2.09%
—
19.03
Div yield (avg)%
3.15
4.92
3.87
5.84
5.74
7.60
5.33
4.22
5.62
6.51
8.64
5.62
5.47
75
17.00
Payout ratio%
11.13
11.94
13.26
12.14
12.30
10.12
8.20
10.01
10.28
11.44
25.08
10.12
11.29
34
10.94
Shares (diluted)M
15.25
14.58
14.33
14.39
15.43
16.26
17.63
18.13
18.07
20.44
11.03
5.78%
2.50%
56
29.35
Buyback yield%
6.46
4.66
1.88
1.94
1.31
0.40
0.40
0.40
2.72
5.24
27.71
0.40
1.91
56
0.623
D/E ratiox
0.700
0.640
0.608
0.537
0.585
0.541
0.526
0.526
0.526
0.532
1.564
0.526
0.539
31
85.39
Enterprise value₹M
44.39
43.40
37.41
36.88
34.23
36.08
36.59
37.61
35.27
33.15
78.12
(0.64%)
(2.55%)
50
94.52
LT debt₹M
104.3
96.33
98.36
100.5
96.70
97.85
95.49
103.0
93.02
87.79
44.36
(1.92%)
(1.75%)
26
Revenue
₹114.4M
0.23%
1.00×
Cost of revenue
₹47.55M
0.16%
0.99×
Operating expenses
₹27.67M
0.26%
1.00×
Goodwill & intangibles
20.90%
Spread over hurdle
70.23%