40.86
Revenue₹M
28.23
29.90
31.96
33.89
35.17
37.27
39.19
42.41
44.04
47.35
42.61
6.13%
5.88%
34
9.05
Revenue growth%
2.83
5.70
5.17
3.26
3.37
0.57
0.40
0.40
0.40
1.43
10.17
0.40
2.13
40
2.07
Gross margin%
15.24
16.98
18.27
20.93
18.33
20.83
23.43
20.79
23.40
21.88
11.75
21.88
20.81
93
27.00
Operating margin%
20.70
19.12
17.38
18.46
19.49
17.15
17.19
19.42
20.82
17.83
3.93
17.83
18.79
16
22.91
Net margin%
5.60
3.40
1.56
0.40
0.40
3.32
6.28
6.55
9.19
10.40
4.74
6.55
4.50
72
13.90
P/E ratio (avg)x
9.829
9.079
8.265
7.045
6.118
5.293
5.120
4.822
4.683
4.924
26.31
4.924
5.705
7
25.16
EV/EBITx
21.16
23.46
23.92
25.10
25.63
26.49
25.91
28.34
31.36
31.82
36.33
28.34
25.77
58
14.48
FCF yield (avg)%
31.87
31.01
28.39
26.96
27.02
26.04
29.04
28.66
29.27
32.06
7.60
29.04
28.85
61
15.25
FCF margin%
35.32
36.26
38.83
36.08
36.64
33.68
31.98
31.98
30.66
28.66
17.82
31.98
34.50
61
0.160
FCF / Net incomex
1.291
1.492
1.598
1.623
1.666
1.862
2.129
2.356
2.457
2.669
1.620
2.356
1.764
80
2.23
ROIC%
29.31
27.98
25.59
25.43
23.29
25.66
23.57
23.05
21.79
20.09
3.64
23.05
24.50
40
2.56
Return on equity%
20.58
21.38
21.71
20.14
17.51
16.24
16.45
18.28
20.75
21.19
4.84
18.28
20.36
88
16.35
Return on assets%
25.36
22.54
21.81
19.58
20.22
20.54
17.91
20.31
21.65
18.91
2.69
20.31
20.43
55
0.55
EPS₹
0.68
0.64
0.56
0.57
0.53
0.58
0.64
0.69
0.63
0.63
0.57
3.44%
(2.16%)
—
2.44
EPS growth%
9.48
10.47
12.12
15.12
14.70
16.40
14.61
12.05
10.09
7.98
26.70
12.05
12.09
64
1.30
Bookvalue per sh₹
0.98
0.85
0.78
0.67
0.71
0.64
0.60
0.54
0.58
0.62
0.38
(2.60%)
(5.53%)
—
0.41
FCF per share₹
0.95
0.92
0.92
0.87
0.88
0.80
0.73
0.75
0.78
0.71
1.25
(4.08%)
(2.42%)
—
1.11
Dividend per sh₹
1.54
1.49
1.45
1.52
1.79
1.91
2.19
2.32
2.34
2.21
0.51
4.34%
5.35%
—
17.21
Div yield (avg)%
8.64
5.91
8.60
10.95
8.39
9.71
11.39
10.68
11.53
13.24
25.51
11.39
10.19
56
23.99
Payout ratio%
8.10
8.16
6.44
8.23
10.42
13.08
10.26
8.94
9.64
10.74
12.95
10.26
9.29
14
18.09
Shares (diluted)M
28.22
32.85
35.29
39.38
43.22
45.28
52.42
54.68
53.77
57.84
17.59
6.00%
8.95%
88
10.47
Buyback yield%
25.06
25.20
25.44
24.39
26.52
29.14
26.85
25.77
22.77
23.28
27.29
25.77
25.32
24
0.133
D/E ratiox
0.173
0.177
0.168
0.170
0.169
0.173
0.187
0.190
0.177
0.171
1.581
0.177
0.173
7
30.60
Enterprise value₹M
33.13
36.11
38.15
39.06
42.21
41.04
45.48
48.62
43.03
39.61
9.948
(1.26%)
2.85%
86
20.83
LT debt₹M
55.64
59.20
64.00
64.02
68.77
70.33
70.05
75.67
69.05
68.32
26.16
(0.13%)
3.28%
61
Revenue
₹47.35M
5.88%
1.00×
Cost of revenue
₹30.56M
5.81%
0.99×
Operating expenses
₹9.838M
5.96%
1.01×
Cash and investments
18.14%
Spread over hurdle
15.18%