96.52
Revenue₹M
213.3
219.7
232.1
242.0
249.1
260.2
270.4
276.4
284.9
294.8
100.0
3.43%
3.78%
41
16.37
Revenue growth%
11.93
11.16
10.43
7.54
7.77
10.62
11.02
13.69
13.48
16.38
13.72
13.48
11.09
66
10.33
Gross margin%
11.96
13.93
14.59
14.50
14.01
11.66
9.64
12.48
10.27
11.40
4.25
11.40
12.22
9
25.96
Operating margin%
31.59
31.77
32.16
29.42
31.98
34.16
32.56
32.37
30.60
32.86
29.53
32.56
32.07
41
12.72
Net margin%
11.72
13.32
14.00
16.31
19.16
22.11
21.01
18.75
21.37
23.03
29.66
21.37
18.95
34
36.94
P/E ratio (avg)x
7.476
7.675
6.773
6.782
6.384
6.283
6.663
5.651
4.837
4.238
30.90
5.651
6.523
29
9.599
EV/EBITx
22.35
25.31
26.56
30.97
35.53
41.16
47.00
45.81
43.51
45.25
21.64
45.25
38.34
55
29.67
FCF yield (avg)%
13.15
11.01
11.26
13.53
16.48
13.90
15.13
12.34
10.12
10.82
10.06
12.34
12.74
51
16.65
FCF margin%
24.66
25.89
28.56
27.35
25.25
27.24
24.56
27.08
27.05
26.43
4.90
27.05
26.74
79
1.443
FCF / Net incomex
1.492
1.533
1.693
1.976
2.014
1.911
1.972
2.165
2.130
2.151
1.412
2.130
1.974
35
20.06
ROIC%
20.01
21.82
23.99
22.53
22.78
20.35
18.32
15.90
16.03
13.21
18.30
16.03
20.18
90
14.91
Return on equity%
2.92
0.40
2.25
3.78
2.10
3.17
3.61
1.93
1.04
2.49
10.18
2.49
2.37
16
15.47
Return on assets%
23.76
23.83
26.04
26.50
29.30
27.74
29.94
32.43
32.14
30.34
14.98
30.34
28.52
69
6.58
EPS₹
23.38
25.11
25.92
29.23
32.34
34.65
33.11
36.52
41.95
46.03
6.93
7.31%
7.65%
—
26.33
EPS growth%
15.02
17.58
17.66
15.32
16.66
14.66
12.48
13.40
14.62
15.85
12.65
14.62
15.17
35
5.25
Bookvalue per sh₹
4.28
3.88
4.23
4.07
4.04
3.92
4.26
3.86
4.06
3.75
10.89
(1.47%)
(0.67%)
—
5.93
FCF per share₹
6.32
5.49
5.41
4.92
4.63
4.38
3.78
3.66
3.79
3.25
3.99
(6.81%)
(6.70%)
—
9.78
Dividend per sh₹
5.57
4.89
4.74
4.98
4.93
4.64
4.81
4.84
4.55
4.77
3.55
(0.68%)
(2.94%)
—
18.80
Div yield (avg)%
24.22
23.93
24.56
23.31
21.22
20.29
21.45
23.68
22.60
21.94
14.58
21.94
22.96
18
18.21
Payout ratio%
16.85
16.78
14.56
14.95
14.62
12.70
10.37
9.29
8.66
8.11
28.47
9.29
13.63
22
7.840
Shares (diluted)M
12.41
12.41
12.68
11.97
12.19
11.70
11.68
13.14
14.73
15.12
7.885
4.40%
2.93%
62
23.04
Buyback yield%
33.01
34.65
35.60
34.69
35.01
36.11
35.37
35.87
36.06
38.62
26.69
36.06
35.49
57
1.150
D/E ratiox
2.196
2.309
2.345
2.369
2.360
2.781
2.676
2.812
3.361
3.254
0.156
2.812
2.523
43
56.86
Enterprise value₹M
124.2
113.3
103.1
116.6
105.9
114.7
126.2
122.9
112.8
126.8
150.6
3.66%
(0.80%)
24
102.0
LT debt₹M
111.0
133.2
150.3
174.5
181.6
184.2
183.6
180.1
192.5
216.1
233.0
3.54%
8.09%
54
Revenue
₹294.8M
3.78%
1.00×
Cost of revenue
₹197.6M
3.73%
1.00×
Operating expenses
₹61.73M
3.68%
0.99×
Goodwill & intangibles
14.67%
Spread over hurdle
(3.75%)