30.47
Revenue₹M
353.4
363.9
371.9
379.9
379.4
384.0
378.7
380.8
375.7
376.5
32.53
(0.16%)
0.74%
41
19.83
Revenue growth%
4.69
4.04
4.79
3.95
2.90
3.03
3.00
3.25
4.84
2.56
17.01
3.03
3.60
23
21.98
Gross margin%
14.21
12.28
13.84
16.17
16.04
14.81
12.00
9.92
9.62
12.12
11.89
12.00
13.06
58
11.89
Operating margin%
7.91
5.07
3.08
2.17
3.45
3.32
2.44
1.44
1.68
1.92
19.27
1.92
2.76
92
20.19
Net margin%
18.56
19.51
16.52
15.13
14.55
11.75
14.09
12.73
15.55
14.68
6.91
14.09
14.91
55
37.67
P/E ratio (avg)x
7.142
8.255
9.224
9.714
9.806
9.854
10.89
11.24
11.28
12.99
28.22
11.24
9.830
88
26.88
EV/EBITx
35.35
36.29
35.98
36.48
39.23
36.81
38.24
38.49
37.56
36.86
13.66
37.56
36.84
86
9.05
FCF yield (avg)%
19.80
20.14
19.84
22.12
25.03
23.39
23.34
22.33
23.21
25.41
5.95
23.34
22.77
69
8.99
FCF margin%
28.73
27.38
25.06
23.97
25.70
22.83
23.05
22.80
22.24
24.14
13.66
22.83
24.06
75
0.742
FCF / Net incomex
1.556
1.577
1.658
1.848
1.903
2.018
2.083
1.900
1.869
1.765
0.930
1.900
1.859
87
13.90
ROIC%
3.60
2.42
2.38
1.22
0.40
3.17
5.35
4.43
6.81
5.31
15.15
5.31
3.39
55
2.53
Return on equity%
13.25
11.30
9.12
7.45
9.14
11.44
12.26
11.50
12.94
15.10
27.67
12.26
11.47
26
4.73
Return on assets%
12.08
14.19
16.59
18.22
18.61
17.94
18.11
18.87
17.72
17.00
14.46
17.94
17.83
27
8.12
EPS₹
14.68
15.33
18.57
19.82
23.71
23.40
25.30
26.79
26.80
28.46
8.55
3.72%
8.33%
—
16.13
EPS growth%
25.65
24.03
21.84
24.48
26.03
24.50
26.14
24.86
22.99
21.61
15.58
24.50
24.49
92
4.80
Bookvalue per sh₹
5.10
5.59
5.56
6.31
6.38
6.71
6.80
6.69
7.91
7.96
3.79
4.52%
5.10%
—
5.66
FCF per share₹
3.12
3.02
3.16
3.19
3.12
3.21
2.83
3.10
3.05
3.08
6.74
(0.25%)
0.53%
—
1.25
Dividend per sh₹
2.54
2.80
3.00
3.32
3.82
3.76
3.94
3.85
4.06
4.27
5.11
2.25%
6.54%
—
11.52
Div yield (avg)%
27.07
25.42
24.33
24.48
24.41
24.57
22.48
24.25
26.19
27.48
4.29
24.57
24.53
60
3.05
Payout ratio%
15.82
15.88
18.21
19.07
21.82
22.25
21.64
21.28
22.80
19.87
21.72
21.64
20.57
91
17.64
Shares (diluted)M
14.98
13.65
13.85
12.32
12.87
13.96
13.55
14.16
13.47
11.50
17.85
(2.23%)
(2.77%)
64
17.29
Buyback yield%
8.24
6.44
5.15
4.04
4.46
3.84
6.29
7.57
7.36
7.09
13.62
7.09
6.37
8
0.683
D/E ratiox
0.990
0.973
0.846
0.733
0.633
0.558
0.581
0.589
0.581
0.627
0.339
0.581
0.630
40
124.8
Enterprise value₹M
170.2
197.7
213.5
225.2
267.2
314.0
306.8
300.0
331.2
337.5
175.0
4.78%
8.85%
81
271.3
LT debt₹M
383.6
434.4
430.0
414.2
432.3
442.1
435.0
470.1
556.9
578.1
139.3
5.99%
5.47%
22
Revenue
₹376.5M
0.74%
1.00×
Cost of revenue
₹225.0M
0.77%
1.00×
Operating expenses
₹52.20M
0.14%
0.94×
Property and equipment
20.15%
Goodwill & intangibles
14.95%
Spread over hurdle
68.84%