32.40
Revenue₹M
24.77
24.90
25.25
25.36
25.48
25.64
25.61
26.32
26.26
26.80
33.09
1.02%
1.06%
48
29.56
Revenue growth%
0.40
0.40
0.40
0.40
0.40
1.57
0.40
0.40
0.40
1.76
15.80
0.40
0.40
18
9.69
Gross margin%
27.39
28.37
27.49
28.23
26.37
25.97
28.25
26.10
28.34
28.76
5.58
28.25
27.86
72
27.46
Operating margin%
21.10
21.09
19.70
16.84
18.49
18.61
16.69
16.93
19.07
20.72
2.60
18.61
18.84
16
28.74
Net margin%
10.39
11.61
14.15
11.63
11.24
13.31
13.10
14.22
12.13
10.18
18.40
13.10
11.88
82
9.219
P/E ratio (avg)x
41.23
42.11
48.17
50.80
57.40
66.16
67.67
65.73
66.99
68.30
11.90
66.99
61.56
58
19.57
EV/EBITx
31.09
32.23
30.63
31.65
34.00
38.58
39.51
37.39
35.33
35.20
33.67
37.39
34.60
42
18.40
FCF yield (avg)%
8.26
5.93
4.57
5.40
5.98
3.16
5.09
5.23
2.46
4.24
2.23
4.24
5.16
34
23.28
FCF margin%
20.42
21.42
18.93
21.54
22.71
23.17
24.52
23.53
21.04
23.23
7.93
23.23
22.13
60
0.777
FCF / Net incomex
1.019
0.960
1.082
1.072
1.163
1.090
1.086
1.036
1.063
1.021
1.215
1.063
1.067
79
24.38
ROIC%
26.92
23.96
23.76
22.56
23.24
21.12
20.39
20.16
19.17
17.72
12.13
20.16
21.84
41
23.50
Return on equity%
25.07
23.43
26.21
27.03
25.78
28.21
30.43
28.62
30.49
32.14
18.31
30.43
27.62
92
26.01
Return on assets%
24.54
22.91
23.73
25.04
27.34
29.34
29.34
29.93
31.53
33.27
16.27
29.93
28.34
41
2.79
EPS₹
5.50
5.73
6.34
6.24
6.29
5.91
6.26
5.97
5.60
5.33
3.11
(3.27%)
0.74%
—
23.13
EPS growth%
19.82
18.78
17.92
18.84
17.88
19.05
19.28
20.80
20.76
20.80
16.64
20.76
19.17
28
2.51
Bookvalue per sh₹
2.60
2.91
2.76
2.69
3.01
2.70
2.76
2.56
2.53
2.83
2.00
(1.22%)
(0.13%)
—
1.73
FCF per share₹
2.15
2.39
2.87
3.03
3.26
3.19
3.12
3.31
3.63
3.95
2.74
3.94%
6.56%
—
0.64
Dividend per sh₹
3.25
3.61
4.14
4.90
4.98
4.89
5.32
5.57
5.94
5.78
3.00
3.02%
6.77%
—
17.03
Div yield (avg)%
22.15
23.51
26.23
23.51
26.48
25.19
23.46
23.84
26.47
24.18
26.71
24.18
24.01
51
29.95
Payout ratio%
2.17
2.25
1.42
2.37
4.85
4.09
6.53
5.59
4.04
5.23
26.08
5.23
4.07
54
4.401
Shares (diluted)M
6.165
6.515
6.736
7.384
7.686
7.974
9.132
9.769
10.60
12.08
4.268
9.46%
8.00%
22
14.31
Buyback yield%
22.02
23.83
21.38
19.82
20.26
21.30
22.52
20.29
22.25
20.72
15.03
21.30
21.34
59
1.011
D/E ratiox
2.108
2.324
2.622
3.107
3.127
3.683
4.004
3.904
4.365
4.273
0.936
4.004
3.405
34
2.569
Enterprise value₹M
32.91
36.94
42.78
48.83
48.72
51.96
49.16
47.87
51.62
57.78
8.432
3.47%
6.44%
14
33.30
LT debt₹M
13.19
15.29
17.97
20.96
21.48
24.96
28.87
33.22
36.44
39.39
32.33
12.90%
12.67%
33
Revenue
₹26.80M
1.06%
1.00×
Cost of revenue
₹16.60M
1.07%
1.00×
Operating expenses
₹4.428M
0.64%
0.96×
Cash and investments
17.80%
Spread over hurdle
(6.96%)