286.0
Revenue₹M
328.4
331.3
326.3
326.5
322.4
330.1
339.3
338.5
344.3
343.2
309.1
1.26%
0.38%
10
28.76
Revenue growth%
22.08
24.55
25.21
26.88
29.12
32.10
32.70
33.66
34.11
36.36
2.75
33.66
30.61
22
24.04
Gross margin%
25.78
25.42
24.15
26.00
23.88
21.58
20.59
21.07
18.19
15.79
12.00
20.59
22.73
62
10.71
Operating margin%
2.60
3.61
3.91
2.93
0.40
1.66
0.40
0.42
2.14
1.12
23.39
1.12
1.90
63
6.05
Net margin%
17.81
16.20
14.85
13.36
10.61
10.67
8.65
10.14
11.88
10.35
14.79
10.35
11.27
23
31.14
P/E ratio (avg)x
6.138
6.419
6.226
6.659
6.682
6.006
5.341
5.842
5.212
5.130
12.53
5.341
6.072
57
13.17
EV/EBITx
52.86
50.57
56.65
53.83
52.97
53.61
60.28
56.83
58.93
55.33
13.60
56.83
54.58
75
6.50
FCF yield (avg)%
14.45
16.89
14.07
11.13
10.24
10.82
8.25
5.53
7.62
9.07
18.07
8.25
10.53
95
27.43
FCF margin%
31.54
30.41
29.20
31.03
28.23
28.51
27.80
27.16
26.20
26.48
13.84
27.16
28.37
40
0.953
FCF / Net incomex
0.725
0.645
0.551
0.553
0.478
0.486
0.500
0.472
0.472
0.430
1.441
0.472
0.493
29
6.48
ROIC%
5.34
2.71
2.90
5.14
7.06
5.39
3.36
1.19
0.43
2.03
13.50
2.03
3.13
18
3.78
Return on equity%
17.01
18.29
18.26
20.74
20.06
22.68
24.17
26.13
27.96
27.01
7.18
26.13
21.71
62
16.07
Return on assets%
1.62
3.85
5.53
6.06
5.25
5.14
6.83
4.32
5.87
7.04
6.86
5.87
5.39
34
58.75
EPS₹
48.96
56.88
63.01
61.28
62.10
65.37
70.31
70.76
81.38
78.34
64.17
4.75%
5.62%
—
15.27
EPS growth%
7.53
5.11
2.82
2.90
0.40
0.40
0.40
3.20
4.26
3.04
22.93
3.04
2.97
15
100.45
Bookvalue per sh₹
100.85
107.63
115.04
109.48
102.14
102.22
107.78
110.70
112.07
125.27
105.58
4.17%
1.87%
—
79.17
FCF per share₹
80.28
70.37
63.16
60.16
56.12
61.63
61.70
58.27
57.13
63.04
53.45
2.35%
(2.22%)
—
17.15
Dividend per sh₹
111.96
126.97
125.15
128.41
147.51
147.75
156.79
159.30
171.89
182.62
62.52
4.36%
5.46%
—
26.39
Div yield (avg)%
23.64
24.73
27.52
29.38
26.62
25.40
27.29
29.33
31.32
31.30
2.57
29.33
27.40
74
16.88
Payout ratio%
5.99
3.80
1.73
0.40
0.40
0.40
0.40
0.40
0.40
0.40
10.00
0.40
0.40
39
2.794
Shares (diluted)M
4.761
5.297
5.135
5.757
6.159
6.751
7.205
7.153
7.916
8.264
2.695
6.06%
7.19%
27
15.08
Buyback yield%
0.71
0.40
0.40
3.15
5.21
4.91
3.41
5.79
7.49
5.58
29.90
5.58
4.16
38
1.482
D/E ratiox
1.604
1.537
1.692
1.721
1.908
2.051
2.070
1.993
2.217
2.007
0.127
2.051
1.951
91
66.84
Enterprise value₹M
326.7
365.5
366.9
390.1
439.4
494.5
515.1
588.1
606.8
692.7
108.4
9.53%
7.07%
50
315.6
LT debt₹M
396.2
379.1
338.4
311.5
277.9
300.8
279.9
254.1
215.7
213.7
68.87
(5.12%)
(6.85%)
51
Revenue
₹343.2M
0.38%
1.00×
Cost of revenue
₹240.3M
0.38%
1.00×
Operating expenses
₹64.26M
0.02%
0.97×
Goodwill & intangibles
14.74%
Spread over hurdle
(7.12%)