133.4
Revenue₹M
186.7
188.3
186.5
190.9
194.1
193.0
190.4
190.4
188.6
184.2
145.3
(1.05%)
(0.33%)
66
11.15
Revenue growth%
28.16
28.50
28.53
31.16
34.08
31.77
32.11
29.83
31.61
33.46
2.55
31.77
31.38
23
27.41
Gross margin%
23.24
25.51
25.32
27.18
28.07
30.28
28.14
27.55
27.41
27.14
11.70
27.55
27.30
85
8.53
Operating margin%
25.95
27.21
25.49
24.63
26.45
25.07
22.34
21.07
19.11
21.61
22.03
21.61
24.85
55
28.02
Net margin%
29.13
26.36
26.46
23.92
25.10
25.01
22.02
22.07
20.76
18.17
8.35
22.02
24.47
29
29.64
P/E ratio (avg)x
17.07
17.23
17.49
16.29
15.58
17.43
17.09
16.81
16.60
16.73
35.31
16.81
16.94
20
11.44
EV/EBITx
37.60
41.42
43.80
38.89
34.97
36.11
35.63
31.83
33.32
30.18
24.20
33.32
35.87
32
11.37
FCF yield (avg)%
33.81
34.27
36.84
38.11
35.65
33.24
32.02
34.74
35.98
33.02
2.96
33.24
34.50
10
17.34
FCF margin%
25.62
25.82
23.96
24.49
22.62
24.82
23.93
20.96
21.14
19.00
29.42
21.14
23.95
12
0.272
FCF / Net incomex
1.109
1.203
1.109
1.196
1.106
1.173
1.260
1.366
1.361
1.454
0.490
1.361
1.199
6
8.95
ROIC%
19.08
18.78
20.50
18.52
19.27
16.50
17.05
17.92
20.14
19.70
3.87
17.92
18.93
46
11.61
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
1.81
3.24
3.12
5.62
23.39
3.12
0.40
95
12.91
Return on assets%
12.09
12.62
12.86
11.28
13.09
15.15
15.18
14.66
12.05
11.00
8.90
14.66
12.74
54
3.05
EPS₹
1.89
1.67
1.55
1.52
1.61
1.70
1.50
1.43
1.26
1.26
3.34
(4.80%)
(4.27%)
—
4.88
EPS growth%
31.12
28.59
26.01
27.83
30.24
30.59
31.68
32.81
33.61
36.01
28.89
32.81
30.85
59
1.61
Bookvalue per sh₹
1.42
1.34
1.33
1.27
1.21
1.26
1.20
1.06
1.18
1.16
1.17
(0.77%)
(1.99%)
—
3.20
FCF per share₹
2.13
2.32
2.17
2.26
2.26
2.37
2.46
2.41
2.18
2.30
2.03
0.36%
1.54%
—
0.88
Dividend per sh₹
8.45
8.19
8.87
10.34
11.35
11.36
11.68
13.34
14.84
14.23
5.23
4.63%
5.65%
—
16.71
Div yield (avg)%
10.02
12.66
9.94
11.05
9.47
7.97
9.81
7.33
10.08
7.70
12.83
7.97
9.88
63
13.03
Payout ratio%
23.50
21.83
21.50
20.50
20.15
18.14
21.06
23.40
24.35
23.82
18.82
23.40
21.67
64
15.04
Shares (diluted)M
16.63
18.43
20.37
21.06
23.20
25.36
24.12
27.70
25.94
24.65
14.27
1.23%
3.56%
50
13.93
Buyback yield%
13.86
13.21
15.12
12.78
15.27
16.74
18.47
18.13
21.13
22.87
11.18
18.47
16.01
93
0.905
D/E ratiox
1.472
1.434
1.319
1.347
1.404
1.393
1.266
1.099
1.133
1.233
1.480
1.233
1.333
41
110.9
Enterprise value₹M
28.46
28.26
26.30
29.48
29.54
32.20
32.44
30.83
33.37
31.35
145.6
1.19%
0.60%
23
117.8
LT debt₹M
119.4
124.1
113.7
101.2
100.2
91.10
79.15
79.77
80.41
75.72
87.54
(5.45%)
(5.13%)
91
Revenue
₹184.2M
(0.33%)
1.00×
Cost of revenue
₹87.39M
(0.25%)
1.01×
Operating expenses
₹40.39M
(0.19%)
1.01×
Property and equipment
18.22%
Return on capital
105.78%
Spread over hurdle
92.98%