279.6
Revenue₹M
250.2
249.4
255.0
265.5
276.8
277.9
283.0
281.9
291.7
294.6
300.4
1.25%
2.01%
42
28.15
Revenue growth%
24.57
22.69
21.22
24.21
21.53
23.87
26.73
25.03
26.32
27.66
2.06
26.32
24.39
53
5.94
Gross margin%
23.16
24.00
23.32
22.99
21.84
19.92
21.30
21.01
22.54
23.11
11.21
21.30
22.77
34
10.26
Operating margin%
1.80
0.40
1.91
0.98
1.55
4.47
4.77
6.07
6.27
3.74
9.66
4.77
2.83
75
5.60
Net margin%
0.40
2.26
3.23
1.46
3.04
0.48
0.40
0.40
0.40
1.11
2.56
0.40
0.79
44
34.58
P/E ratio (avg)x
19.26
21.21
20.07
20.05
18.22
19.77
21.35
21.35
20.10
19.25
36.36
20.10
20.06
39
27.97
EV/EBITx
17.20
17.28
17.00
18.75
19.38
20.60
20.26
18.72
20.15
22.76
8.984
20.26
19.07
19
14.31
FCF yield (avg)%
0.81
0.40
1.45
1.96
0.40
0.40
2.63
4.27
7.09
5.79
15.92
4.27
1.71
20
11.49
FCF margin%
23.77
23.65
23.48
21.33
19.29
20.76
18.10
15.47
17.06
18.32
24.37
18.10
20.02
41
0.288
FCF / Net incomex
1.870
2.016
2.360
2.407
2.737
2.989
3.411
3.434
3.250
3.138
1.146
3.250
2.863
81
7.19
ROIC%
2.33
0.96
0.40
0.40
0.40
1.39
0.40
1.42
0.40
0.40
23.11
0.40
0.40
10
4.98
Return on equity%
0.43
0.40
3.00
4.77
2.72
2.52
3.47
5.63
3.74
2.99
11.97
3.47
2.99
7
6.49
Return on assets%
7.86
7.76
4.97
4.66
3.90
2.20
0.40
1.44
1.09
0.40
16.55
1.09
3.05
58
595.65
EPS₹
267.80
287.84
282.43
255.88
259.14
237.27
218.72
202.85
214.99
231.32
619.99
(2.25%)
(1.44%)
—
21.00
EPS growth%
22.18
23.11
26.04
25.15
22.37
22.12
19.84
20.33
18.08
16.55
17.82
19.84
22.15
47
314.75
Bookvalue per sh₹
862.17
1,029
1,144
1,234
1,254
1,476
1,451
1,482
1,562
1,702
886.48
6.30%
7.71%
—
323.07
FCF per share₹
776.29
821.35
859.25
872.33
996.45
1,083
1,057
1,088
1,218
1,456
910.32
7.88%
7.84%
—
749.14
Dividend per sh₹
750.45
770.30
768.60
657.51
677.91
661.12
679.90
603.99
557.26
496.21
318.20
(6.05%)
(5.24%)
—
21.57
Div yield (avg)%
11.69
10.36
8.54
8.25
5.36
3.86
6.10
4.64
5.02
2.29
12.07
4.64
5.73
89
8.06
Payout ratio%
28.34
26.74
23.98
25.25
23.40
24.50
22.08
21.87
23.44
24.69
28.56
23.44
24.24
91
0.122
Shares (diluted)M
0.095
0.106
0.105
0.111
0.107
0.103
0.108
0.109
0.098
0.095
0.123
(2.37%)
(1.17%)
29
24.00
Buyback yield%
8.15
10.49
11.85
13.09
11.86
8.97
8.07
5.60
4.29
4.91
14.08
5.60
8.56
45
1.680
D/E ratiox
1.193
1.259
1.296
1.243
1.133
1.182
1.221
1.242
1.345
1.193
0.967
1.221
1.231
19
58.90
Enterprise value₹M
466.8
514.1
538.0
605.1
622.3
569.1
519.5
549.3
606.2
602.8
32.88
(0.63%)
2.41%
36
357.1
LT debt₹M
99.21
87.10
79.46
74.90
65.28
55.62
57.77
50.13
45.09
42.27
99.76
(8.32%)
(8.92%)
86
Revenue
₹294.6M
2.01%
1.00×
Cost of revenue
₹172.9M
1.90%
0.99×
Operating expenses
₹70.06M
1.99%
1.00×
Cash and investments
17.07%
Spread over hurdle
(3.57%)