50.57
Revenue₹M
70.06
72.47
74.56
73.86
75.61
74.88
77.26
76.17
75.92
78.09
53.09
0.65%
1.18%
93
12.33
Revenue growth%
6.74
4.92
3.84
3.17
1.96
3.20
2.49
2.41
5.11
5.34
27.64
3.20
3.52
17
10.43
Gross margin%
12.77
12.97
11.18
8.46
5.49
2.61
2.49
3.15
2.65
0.40
4.58
2.61
4.32
90
18.37
Operating margin%
1.23
0.96
0.40
3.17
1.62
3.92
4.17
2.32
4.40
6.61
7.21
4.17
2.74
19
6.57
Net margin%
0.40
2.94
2.70
0.70
0.40
2.61
0.66
1.15
3.18
3.59
5.40
2.61
1.88
27
12.80
P/E ratio (avg)x
27.34
28.00
33.14
36.23
35.11
41.32
43.69
41.58
48.06
56.36
24.59
43.69
38.78
65
18.76
EV/EBITx
67.29
70.79
82.99
87.41
96.85
100.1
116.6
138.2
144.3
157.9
16.45
138.2
98.46
14
15.23
FCF yield (avg)%
12.90
12.33
11.00
10.54
10.11
7.91
8.72
10.89
10.47
10.41
7.74
10.41
10.51
44
26.65
FCF margin%
28.51
26.43
25.07
22.79
19.97
18.14
18.34
21.06
19.20
16.31
6.26
18.34
20.51
31
0.777
FCF / Net incomex
0.760
0.810
0.829
0.712
0.753
0.767
0.779
0.753
0.692
0.729
1.298
0.753
0.756
75
22.64
ROIC%
20.49
21.78
24.43
23.57
26.00
26.15
26.55
27.81
29.62
30.08
23.58
27.81
26.07
28
22.06
Return on equity%
10.09
12.07
9.17
9.83
12.12
10.19
12.43
13.29
12.18
13.33
22.33
12.43
12.09
41
2.67
Return on assets%
19.78
16.82
17.04
15.01
12.97
12.36
12.84
15.10
13.38
13.15
26.25
13.15
14.20
12
2.13
EPS₹
2.77
3.07
3.13
3.64
3.50
3.34
3.80
4.44
4.26
4.13
2.35
3.39%
5.78%
—
21.30
EPS growth%
10.36
9.94
12.62
11.64
10.77
9.73
8.36
10.18
7.89
7.58
29.23
8.36
10.06
55
1.82
Bookvalue per sh₹
2.92
3.17
3.60
3.36
3.69
4.16
3.94
3.65
4.09
3.97
0.97
1.47%
3.03%
—
2.25
FCF per share₹
1.43
1.53
1.49
1.74
1.98
1.93
2.14
2.47
2.64
2.69
1.07
6.32%
6.62%
—
1.69
Dividend per sh₹
2.55
2.58
2.90
3.27
3.16
3.07
3.23
3.08
3.37
3.68
2.59
3.08%
3.31%
—
12.04
Div yield (avg)%
16.65
15.92
18.28
15.31
18.22
17.55
14.59
16.81
13.93
12.55
3.86
14.59
16.28
92
5.42
Payout ratio%
5.52
7.73
9.68
10.92
12.36
11.63
11.83
9.88
10.83
13.25
19.68
11.63
10.88
19
14.71
Shares (diluted)M
20.37
22.62
25.31
27.67
26.28
27.14
31.01
34.02
38.07
40.35
14.83
8.95%
6.83%
14
19.26
Buyback yield%
15.64
17.33
14.79
17.36
15.44
16.90
18.10
16.54
17.51
18.18
26.56
17.51
17.12
10
1.614
D/E ratiox
0.973
1.011
1.195
1.370
1.522
1.620
1.949
2.190
2.539
2.564
0.255
2.190
1.571
35
33.56
Enterprise value₹M
14.09
13.07
13.24
13.95
15.48
14.71
14.30
13.63
12.47
13.37
28.64
(2.88%)
(1.58%)
45
57.52
LT debt₹M
3.267
3.159
2.947
3.228
3.155
3.003
2.746
2.692
2.777
2.449
36.69
(4.94%)
(2.02%)
48
Revenue
₹78.09M
1.18%
1.00×
Cost of revenue
₹52.24M
1.27%
1.01×
Operating expenses
₹17.92M
0.92%
0.98×
Cash and investments
18.54%
Spread over hurdle
49.96%