29.87
Revenue₹M
37.07
39.42
41.37
44.31
46.91
50.29
54.86
59.18
64.27
70.10
32.75
8.37%
7.26%
40
26.81
Revenue growth%
21.03
18.79
17.83
17.09
18.03
17.46
18.14
18.10
17.14
18.75
11.81
18.10
18.07
39
15.45
Gross margin%
15.34
17.11
16.56
16.41
16.52
19.14
21.46
23.00
25.90
28.14
17.43
23.00
18.13
52
24.93
Operating margin%
6.75
8.33
5.39
4.42
4.51
3.01
0.40
1.08
0.40
0.40
26.58
0.40
3.71
88
19.94
Net margin%
5.35
6.61
6.31
8.46
6.76
4.79
2.00
1.72
1.14
2.93
29.62
2.00
5.07
36
27.95
P/E ratio (avg)x
37.21
42.18
48.19
57.13
66.06
78.73
87.58
104.7
103.1
102.8
27.82
102.8
72.40
69
9.061
EV/EBITx
23.93
21.96
23.29
21.26
23.20
21.49
19.90
20.42
22.80
25.63
19.66
21.49
22.38
46
24.26
FCF yield (avg)%
4.78
4.81
7.38
8.78
11.75
11.36
11.93
12.94
12.41
13.86
3.98
12.41
11.56
54
21.16
FCF margin%
19.93
22.83
24.86
23.39
21.09
19.90
20.59
19.64
21.26
20.89
6.36
20.59
20.99
8
0.543
FCF / Net incomex
0.879
0.891
0.890
0.888
1.028
1.005
0.997
1.051
1.071
1.236
1.646
1.051
1.001
93
14.81
ROIC%
11.18
13.21
15.08
16.56
14.06
11.29
13.47
11.83
12.98
15.44
11.73
12.98
13.34
86
8.44
Return on equity%
0.40
0.65
0.40
0.85
0.75
1.26
3.34
1.71
0.77
0.40
26.88
1.26
0.76
41
6.94
Return on assets%
5.33
3.98
4.01
5.61
2.87
1.14
1.74
2.36
3.07
0.65
19.24
1.74
2.97
6
1.95
EPS₹
2.56
2.49
2.54
2.82
3.18
2.94
3.20
3.11
2.98
3.34
2.18
1.01%
2.09%
—
17.93
EPS growth%
21.64
23.65
20.66
20.95
19.66
17.12
16.24
16.95
16.14
15.71
20.62
16.24
18.39
22
2.33
Bookvalue per sh₹
1.49
1.58
1.61
1.79
1.85
1.90
2.00
2.04
2.00
2.21
2.86
3.65%
3.62%
—
1.47
FCF per share₹
1.37
1.36
1.31
1.44
1.36
1.22
1.31
1.31
1.16
1.13
2.74
(3.54%)
(1.84%)
—
2.34
Dividend per sh₹
3.94
4.43
4.51
4.95
5.18
5.09
4.96
5.53
6.62
6.69
1.34
5.24%
7.38%
—
21.55
Div yield (avg)%
14.31
11.46
14.19
15.01
13.67
15.57
12.79
15.65
17.57
18.94
17.54
15.65
14.66
34
29.28
Payout ratio%
15.37
16.15
14.76
17.28
16.66
18.77
17.01
16.27
17.74
20.63
21.05
17.74
16.84
34
13.56
Shares (diluted)M
19.59
21.31
21.70
25.03
27.82
32.09
33.36
35.99
34.53
34.05
13.77
4.12%
6.99%
42
7.66
Buyback yield%
14.91
12.18
11.92
9.66
12.58
11.39
10.06
10.43
8.63
6.21
8.09
10.06
10.91
10
0.454
D/E ratiox
1.692
1.978
1.901
2.138
2.077
2.288
2.238
2.577
2.781
2.987
0.883
2.577
2.188
86
7.268
Enterprise value₹M
62.29
70.00
77.62
89.60
99.13
107.8
104.1
101.4
97.72
112.9
53.46
2.64%
6.01%
50
32.38
LT debt₹M
35.73
39.69
35.93
33.03
33.21
37.27
34.93
31.67
34.99
34.92
27.31
1.01%
0.11%
77
Revenue
₹70.10M
7.26%
1.00×
Cost of revenue
₹29.33M
6.85%
0.96×
Operating expenses
₹17.36M
7.24%
1.00×
Cash and investments
16.08%
Spread over hurdle
12.82%