21.26
Revenue₹M
23.19
25.01
26.70
28.67
31.18
34.40
37.72
40.14
44.28
47.94
23.45
8.99%
8.17%
74
14.50
Revenue growth%
4.52
4.64
1.81
0.40
0.40
0.40
0.81
0.40
0.40
0.40
11.41
0.40
0.40
21
15.10
Gross margin%
21.22
23.99
25.56
24.40
23.32
22.46
24.08
22.83
24.91
25.55
10.18
24.08
24.04
35
9.12
Operating margin%
12.91
12.40
12.59
13.69
12.59
12.63
13.46
12.74
15.14
18.01
13.16
13.46
12.83
77
23.96
Net margin%
14.35
13.77
10.94
7.99
6.19
5.30
6.23
4.32
2.48
1.24
11.21
4.32
6.21
71
8.228
P/E ratio (avg)x
35.44
35.70
37.05
39.40
43.00
48.78
53.27
52.37
59.27
60.53
8.741
53.27
45.89
67
32.90
EV/EBITx
16.84
17.12
18.82
20.11
18.95
19.22
21.41
20.67
22.81
25.58
10.77
21.41
19.66
64
29.64
FCF yield (avg)%
15.02
15.03
17.43
15.91
17.47
17.97
20.90
19.58
21.60
21.76
10.30
20.90
17.72
54
29.31
FCF margin%
10.17
9.89
9.26
9.17
11.50
12.81
15.18
13.13
14.14
17.07
28.92
14.14
12.15
24
0.781
FCF / Net incomex
0.423
0.454
0.447
0.438
0.405
0.428
0.380
0.356
0.392
0.414
0.405
0.392
0.418
15
5.41
ROIC%
21.02
19.99
22.09
23.43
22.87
23.30
25.85
25.39
27.32
29.29
12.73
25.85
23.37
49
16.67
Return on equity%
3.59
1.44
0.40
0.49
0.40
0.40
0.40
0.40
0.40
0.40
15.85
0.40
0.40
14
4.35
Return on assets%
13.12
12.96
11.95
10.77
12.64
15.59
18.58
18.50
17.95
17.92
4.91
17.95
14.35
58
0.84
EPS₹
1.96
2.23
2.12
1.93
1.77
1.77
1.62
1.63
1.72
1.73
0.88
(0.44%)
(0.64%)
—
14.07
EPS growth%
12.41
13.22
12.88
12.95
12.62
11.10
12.13
11.48
12.46
14.03
7.98
12.13
12.54
79
0.64
Bookvalue per sh₹
1.85
1.73
1.84
1.92
1.80
1.92
1.81
1.99
1.98
2.05
1.81
2.71%
1.33%
—
0.45
FCF per share₹
1.08
1.24
1.36
1.27
1.19
1.15
1.13
1.08
1.02
0.95
1.20
(4.42%)
(0.06%)
—
0.82
Dividend per sh₹
1.00
1.13
1.30
1.38
1.62
1.63
1.90
2.13
2.13
2.33
0.33
7.52%
9.65%
—
10.02
Div yield (avg)%
26.51
25.18
24.70
24.25
25.06
26.46
24.28
27.27
27.77
28.18
3.04
27.27
25.82
49
4.26
Payout ratio%
9.54
9.65
11.30
13.75
16.73
16.64
14.86
17.27
17.40
17.83
21.81
17.27
15.75
80
11.30
Shares (diluted)M
20.27
19.64
22.94
23.87
23.65
24.74
28.72
33.99
34.44
40.46
11.73
11.34%
9.05%
11
23.66
Buyback yield%
1.37
1.18
0.58
1.04
1.37
3.29
1.65
4.48
3.66
2.98
3.59
3.29
1.51
61
0.443
D/E ratiox
1.321
1.527
1.835
2.028
2.398
2.717
2.919
2.994
3.447
3.795
0.783
2.994
2.558
82
15.98
Enterprise value₹M
49.62
56.57
55.31
54.35
55.16
55.65
58.37
63.80
71.18
75.69
27.73
6.53%
4.33%
26
40.11
LT debt₹M
9.762
9.616
9.333
8.474
8.854
9.620
9.141
9.391
8.537
8.219
23.13
(1.48%)
(2.64%)
90
Revenue
₹47.94M
8.17%
1.00×
Cost of revenue
₹25.63M
8.12%
1.00×
Operating expenses
₹5.545M
8.29%
1.01×
Cash and investments
15.12%
Spread over hurdle
55.67%