13.66
Revenue₹M
52.61
53.91
56.08
57.15
59.59
63.07
64.70
66.45
70.29
72.25
14.55
3.93%
3.54%
55
3.84
Revenue growth%
17.71
15.13
14.97
16.28
16.16
15.83
16.52
18.00
16.17
16.90
7.68
16.52
16.23
7
17.16
Gross margin%
0.76
0.40
2.32
0.40
0.40
0.40
0.53
0.40
0.40
0.40
4.75
0.40
0.40
54
25.76
Operating margin%
12.76
10.39
8.95
9.71
8.84
6.25
8.05
7.88
6.55
8.71
11.47
7.88
8.77
60
18.50
Net margin%
19.75
22.26
23.40
20.73
23.06
25.38
26.87
26.11
24.43
22.67
11.59
25.38
23.23
11
27.98
P/E ratio (avg)x
36.24
41.83
45.42
51.75
57.04
61.35
61.66
60.59
62.00
72.41
27.82
61.66
58.81
84
32.85
EV/EBITx
19.98
19.07
18.64
18.47
19.16
16.70
16.53
15.98
17.19
18.76
28.74
16.70
18.55
89
21.67
FCF yield (avg)%
21.28
18.36
19.37
22.02
19.38
21.49
21.15
18.46
18.40
18.61
12.33
18.61
19.37
73
28.42
FCF margin%
14.62
13.65
13.08
15.32
18.01
20.76
21.80
22.84
23.35
20.76
3.03
21.80
19.39
78
0.617
FCF / Net incomex
1.295
1.177
1.198
1.163
1.062
1.026
0.918
0.908
0.981
0.846
0.633
0.918
1.044
50
12.72
ROIC%
15.06
13.73
15.70
16.03
15.04
12.75
13.86
12.78
14.09
12.31
19.49
12.78
13.98
91
4.24
Return on equity%
12.46
9.66
8.77
11.65
10.86
12.52
9.98
10.63
12.09
14.15
22.84
12.09
11.26
17
11.31
Return on assets%
20.45
23.03
20.88
23.87
21.29
21.72
22.79
20.91
23.43
26.16
13.09
22.79
22.25
90
2.53
EPS₹
2.93
2.65
2.57
2.61
2.32
2.14
2.20
2.35
2.60
2.72
2.65
3.19%
0.20%
—
27.64
EPS growth%
6.92
8.83
7.71
6.37
9.15
10.85
11.09
10.30
11.24
13.63
7.89
11.09
9.73
77
1.81
Bookvalue per sh₹
1.91
1.83
1.88
2.05
1.83
1.92
1.93
1.78
1.89
1.80
1.26
(0.37%)
(1.64%)
—
3.72
FCF per share₹
3.22
3.01
2.99
3.11
3.25
3.33
3.17
3.17
3.48
3.39
1.05
0.81%
0.61%
—
3.10
Dividend per sh₹
3.59
3.96
3.69
4.07
4.01
3.59
4.01
3.96
4.35
4.07
1.00
0.30%
0.48%
—
19.42
Div yield (avg)%
10.47
10.21
8.28
6.37
8.01
6.40
8.81
11.18
12.83
11.45
18.34
11.18
9.51
41
5.11
Payout ratio%
28.66
31.14
31.11
31.11
30.33
32.32
33.83
32.35
32.25
34.77
10.50
32.35
31.69
56
18.62
Shares (diluted)M
18.11
17.88
16.27
14.65
16.05
16.72
17.98
17.95
19.09
19.41
18.40
3.87%
(0.04%)
43
3.48
Buyback yield%
24.32
26.20
28.89
26.23
29.15
29.76
28.11
30.13
28.83
31.79
29.64
29.76
28.86
82
0.386
D/E ratiox
0.385
0.359
0.349
0.329
0.324
0.356
0.331
0.354
0.392
0.353
0.400
0.354
0.354
37
36.87
Enterprise value₹M
26.11
27.62
27.10
30.60
35.86
41.02
45.96
50.91
61.06
59.10
70.53
10.51%
9.72%
93
85.80
LT debt₹M
50.67
47.42
50.90
46.29
46.18
48.32
43.52
41.08
40.73
44.83
87.47
(0.59%)
(2.39%)
40
Revenue
₹72.25M
3.54%
1.00×
Cost of revenue
₹44.76M
3.63%
1.01×
Operating expenses
₹7.029M
3.21%
0.97×
Cash and investments
16.71%
Spread over hurdle
(7.35%)