24.58
Revenue₹M
70.79
71.31
70.42
71.83
72.49
72.44
73.42
75.20
74.16
75.84
25.79
0.91%
0.86%
15
3.55
Revenue growth%
25.60
26.09
28.42
28.40
29.38
29.07
31.66
30.56
28.54
29.80
3.30
29.80
28.81
56
20.42
Gross margin%
3.26
3.84
4.15
2.90
1.30
1.62
3.78
4.58
7.34
7.02
12.14
4.58
3.81
62
20.84
Operating margin%
39.85
37.17
38.12
41.09
43.12
40.51
40.34
40.48
38.72
41.35
7.02
40.48
40.41
66
20.31
Net margin%
4.46
3.26
2.14
3.33
3.85
6.75
5.23
3.90
5.69
4.13
15.80
5.23
4.02
83
25.85
P/E ratio (avg)x
29.22
34.01
38.52
40.55
46.32
45.06
47.67
47.41
44.66
43.65
6.570
45.06
44.16
50
35.99
EV/EBITx
17.28
19.63
19.69
21.40
21.47
21.98
25.87
26.47
28.38
29.29
6.477
26.47
21.73
18
23.67
FCF yield (avg)%
27.73
25.47
26.61
28.18
27.70
29.33
29.29
29.95
30.35
30.50
11.46
29.95
28.73
73
8.72
FCF margin%
7.62
6.11
3.14
1.80
3.49
3.70
5.81
3.10
2.37
3.45
6.06
3.45
3.47
63
1.434
FCF / Net incomex
0.389
0.434
0.489
0.510
0.542
0.521
0.549
0.548
0.602
0.583
1.412
0.549
0.531
68
25.71
ROIC%
31.50
33.20
32.08
31.33
30.65
29.65
30.62
31.58
28.88
30.27
28.61
30.27
30.99
87
8.83
Return on equity%
9.97
11.18
13.71
16.41
16.59
16.29
13.85
15.53
14.55
12.27
15.70
14.55
14.20
77
29.18
Return on assets%
21.26
22.61
22.81
21.53
20.23
18.82
21.20
20.89
23.13
20.56
18.48
20.89
21.23
11
1.45
EPS₹
0.75
0.71
0.70
0.76
0.78
0.69
0.64
0.60
0.64
0.63
1.54
(4.22%)
(0.85%)
—
8.17
EPS growth%
5.69
2.99
4.89
2.42
0.40
0.64
0.40
1.82
0.40
2.52
14.57
0.64
2.12
68
2.81
Bookvalue per sh₹
2.96
2.81
2.73
2.52
2.48
2.63
2.37
2.48
2.33
2.15
3.79
(2.83%)
(2.74%)
—
1.76
FCF per share₹
2.91
2.71
3.06
2.94
2.90
2.68
2.62
2.93
2.90
2.72
2.59
(1.31%)
0.58%
—
1.46
Dividend per sh₹
1.70
1.74
1.84
1.85
1.66
1.78
1.89
1.75
1.72
1.92
0.92
2.94%
0.63%
—
2.13
Div yield (avg)%
15.33
13.66
10.92
9.18
8.89
10.67
8.15
9.69
7.07
9.09
29.84
9.09
9.44
48
10.83
Payout ratio%
10.76
8.55
5.86
7.69
8.86
9.69
10.90
11.52
13.69
15.79
26.85
11.52
10.23
70
15.70
Shares (diluted)M
14.92
15.90
17.98
16.10
16.22
16.07
17.82
17.47
17.13
17.59
16.37
1.64%
1.86%
46
21.45
Buyback yield%
17.55
20.38
21.42
20.97
19.36
20.45
19.04
20.57
17.78
14.84
13.40
19.04
19.87
62
1.138
D/E ratiox
1.748
2.063
1.961
2.279
2.481
2.368
2.526
2.865
3.357
3.243
1.162
2.865
2.424
55
68.15
Enterprise value₹M
84.11
92.53
99.99
106.7
120.5
133.9
138.7
142.7
148.4
165.6
24.59
6.57%
8.33%
78
32.29
LT debt₹M
77.00
84.74
88.39
92.58
82.96
87.82
85.12
84.97
88.20
88.02
31.10
1.19%
0.21%
45
Revenue
₹75.84M
0.86%
1.00×
Cost of revenue
₹47.61M
0.60%
0.97×
Operating expenses
₹17.91M
1.62%
1.08×
Cash and investments
17.40%
Spread over hurdle
(7.40%)