36.43
Revenue₹M
43.10
42.39
42.17
43.13
43.19
44.17
43.90
44.69
46.01
47.37
38.15
1.86%
0.94%
34
11.93
Revenue growth%
0.79
0.44
0.40
0.41
3.25
2.58
4.48
3.98
5.05
4.61
11.87
4.48
2.92
5
22.84
Gross margin%
22.59
24.71
27.55
28.48
29.30
31.20
30.74
30.31
30.06
27.24
11.44
30.31
28.89
43
6.38
Operating margin%
5.58
4.48
6.29
4.71
5.47
8.38
5.45
3.87
6.64
4.17
26.98
5.45
5.46
88
13.06
Net margin%
24.46
27.25
28.86
30.30
27.94
27.47
29.85
28.57
29.62
29.71
15.39
29.62
28.72
78
25.35
P/E ratio (avg)x
31.26
32.88
30.25
27.98
24.31
22.20
22.37
21.32
18.38
17.58
12.86
21.32
23.34
92
26.38
EV/EBITx
8.165
8.418
9.426
10.14
11.37
10.89
9.991
11.00
12.39
12.87
25.66
11.00
10.52
10
10.28
FCF yield (avg)%
17.74
15.74
14.33
16.27
14.16
16.43
14.30
17.27
16.94
17.82
13.85
16.94
16.35
16
4.36
FCF margin%
19.89
18.36
18.51
18.73
16.29
15.78
14.37
14.21
16.77
16.15
13.52
15.78
16.53
35
1.438
FCF / Net incomex
2.201
2.045
2.337
2.213
2.130
2.269
2.494
2.348
2.387
2.394
1.671
2.387
2.303
80
13.43
ROIC%
28.51
28.45
25.64
27.39
24.62
22.93
25.74
24.07
22.99
21.34
17.74
22.99
25.13
22
10.22
Return on equity%
8.89
8.58
8.90
6.79
6.89
7.41
6.22
5.77
6.71
7.92
15.28
6.71
7.15
31
6.27
Return on assets%
3.05
3.88
3.57
0.90
3.64
5.14
5.99
6.62
9.14
11.00
27.32
6.62
4.51
62
1.47
EPS₹
0.99
1.14
1.21
1.23
1.37
1.65
1.65
1.94
2.12
2.55
1.54
13.23%
10.98%
—
21.11
EPS growth%
11.33
10.69
11.94
9.56
10.62
10.98
13.21
12.78
13.67
13.91
15.95
13.21
11.64
37
1.41
Bookvalue per sh₹
1.02
0.97
1.08
1.07
1.12
1.09
1.12
1.22
1.38
1.33
0.28
3.54%
3.87%
—
1.20
FCF per share₹
0.47
0.46
0.46
0.52
0.58
0.62
0.59
0.60
0.55
0.52
1.29
(1.95%)
1.65%
—
0.45
Dividend per sh₹
2.02
1.94
2.01
2.35
2.19
2.25
2.53
2.53
2.62
2.52
0.64
2.84%
3.04%
—
9.10
Div yield (avg)%
15.76
15.68
13.49
16.00
14.17
13.94
11.58
8.65
8.47
10.75
28.66
10.75
13.72
26
24.71
Payout ratio%
26.67
29.50
31.08
29.27
32.03
29.73
30.76
30.13
29.33
29.70
18.26
29.73
29.72
79
8.837
Shares (diluted)M
11.80
11.61
11.25
11.07
12.92
14.39
16.62
17.66
19.49
21.09
8.589
10.29%
6.10%
79
16.74
Buyback yield%
35.78
34.25
34.91
35.23
34.50
32.75
33.35
35.09
37.56
40.36
14.04
35.09
35.00
12
1.178
D/E ratiox
0.500
0.478
0.477
0.420
0.429
0.396
0.405
0.400
0.374
0.334
0.723
0.396
0.413
48
8.351
Enterprise value₹M
13.07
14.64
15.52
17.44
18.76
21.48
24.30
26.74
30.94
34.04
20.52
12.65%
10.79%
67
49.36
LT debt₹M
22.50
22.18
23.37
26.15
25.95
26.34
28.20
29.94
31.85
31.94
37.75
4.24%
3.45%
29
Revenue
₹47.37M
0.94%
1.00×
Cost of revenue
₹19.03M
0.97%
1.00×
Operating expenses
₹11.84M
1.01%
1.01×
Cash and investments
15.91%
Goodwill & intangibles
15.10%
Spread over hurdle
(5.39%)