32.91
Revenue₹M
32.77
33.28
34.31
35.55
36.92
38.93
39.96
41.50
42.32
42.76
36.55
2.98%
2.91%
47
2.69
Revenue growth%
14.10
15.02
12.63
10.13
7.14
9.44
9.34
10.73
12.40
13.82
6.32
10.73
11.57
82
19.57
Gross margin%
30.14
28.37
28.77
28.95
31.15
33.66
32.85
30.04
30.49
33.47
16.75
32.85
30.32
9
14.56
Operating margin%
24.48
22.35
22.51
19.86
20.06
17.87
19.45
18.21
21.03
18.09
15.99
18.21
19.96
51
20.17
Net margin%
11.09
11.13
13.31
14.47
13.41
15.81
13.12
10.87
9.52
12.23
17.90
12.23
12.67
43
22.88
P/E ratio (avg)x
12.01
11.82
12.47
14.67
16.50
18.28
21.68
25.94
26.27
26.92
20.05
25.94
17.39
58
7.358
EV/EBITx
36.69
40.81
46.35
44.17
42.63
42.31
43.51
47.50
45.67
53.88
21.30
45.67
43.84
58
12.66
FCF yield (avg)%
13.93
15.57
12.83
11.91
11.05
9.06
9.86
8.37
8.41
7.18
4.19
8.41
10.46
7
17.54
FCF margin%
12.08
10.42
13.28
10.30
11.05
13.15
11.02
10.70
13.29
13.52
5.74
13.15
11.57
71
1.564
FCF / Net incomex
1.454
1.411
1.434
1.552
1.487
1.490
1.431
1.330
1.247
1.420
1.443
1.420
1.433
67
8.69
ROIC%
18.06
16.91
18.99
19.67
16.77
15.26
16.23
15.35
17.41
15.73
8.68
15.73
16.84
95
16.37
Return on equity%
8.65
8.98
11.43
11.26
13.32
14.30
13.16
10.27
13.21
15.82
29.48
13.21
12.30
6
23.76
Return on assets%
2.70
3.23
2.19
0.46
0.40
0.40
0.40
2.39
2.74
2.04
28.23
2.04
2.11
47
0.84
EPS₹
1.35
1.53
1.54
1.67
1.78
2.00
2.27
2.48
2.62
2.63
0.91
8.12%
7.51%
—
18.89
EPS growth%
13.18
10.71
10.45
13.02
12.35
12.26
11.70
12.23
13.65
10.99
19.79
12.23
12.25
36
1.00
Bookvalue per sh₹
3.22
3.35
3.43
3.60
3.88
3.89
4.55
4.26
4.66
4.51
2.74
3.07%
4.31%
—
2.84
FCF per share₹
0.76
0.85
0.88
0.89
1.01
0.92
0.91
0.94
1.02
0.99
1.82
(0.35%)
3.52%
—
1.77
Dividend per sh₹
2.09
2.29
2.53
2.60
2.72
2.81
2.74
2.65
2.43
2.62
0.52
(0.79%)
1.77%
—
11.19
Div yield (avg)%
11.39
9.63
6.90
9.05
7.40
9.11
8.10
10.51
8.24
8.23
22.11
8.24
8.64
87
15.20
Payout ratio%
3.74
3.84
6.32
6.43
5.99
5.81
5.10
5.34
3.72
1.98
26.36
5.10
5.22
78
6.895
Shares (diluted)M
7.912
8.666
9.115
8.917
9.942
9.162
10.09
9.963
10.40
10.11
6.882
0.33%
2.17%
20
10.95
Buyback yield%
4.98
4.88
6.46
4.99
2.33
3.24
4.61
1.81
0.40
3.38
11.97
3.24
4.00
70
1.794
D/E ratiox
1.205
1.319
1.353
1.427
1.519
1.741
1.793
2.110
2.290
2.522
1.695
2.110
1.630
32
29.16
Enterprise value₹M
28.50
29.79
33.30
37.38
35.33
38.61
40.36
44.78
45.03
40.91
28.00
2.98%
2.71%
66
7.168
LT debt₹M
28.11
30.14
29.15
29.49
33.18
35.03
37.25
37.94
40.12
48.17
21.95
7.74%
6.20%
12
Revenue
₹42.76M
2.91%
1.00×
Cost of revenue
₹29.93M
2.91%
1.00×
Operating expenses
₹5.765M
2.41%
0.95×
Cash and investments
16.28%
Spread over hurdle
(7.62%)