260.7
Revenue₹M
236.3
246.6
264.1
273.9
292.8
310.8
333.3
350.4
368.2
398.8
282.8
6.38%
5.81%
36
17.05
Revenue growth%
12.60
14.73
16.26
16.32
16.40
16.96
19.62
18.83
20.79
19.95
3.58
19.62
16.68
36
14.73
Gross margin%
5.87
5.71
3.30
5.17
7.26
6.90
4.30
5.51
3.14
0.77
13.77
4.30
5.34
52
3.01
Operating margin%
18.66
19.30
20.15
21.83
21.66
19.21
17.09
14.85
17.39
19.28
27.27
17.39
19.25
11
2.79
Net margin%
4.95
6.77
7.50
8.98
9.40
9.98
11.58
10.36
8.06
7.40
4.85
9.98
8.52
61
26.26
P/E ratio (avg)x
26.57
28.36
26.41
26.76
25.54
22.55
23.19
20.89
21.80
19.61
14.81
21.80
24.36
83
22.07
EV/EBITx
20.91
18.46
17.03
16.39
14.79
15.95
17.78
16.08
16.52
17.22
27.60
16.52
16.77
26
28.74
FCF yield (avg)%
3.73
1.88
1.48
0.40
0.40
0.40
2.89
4.43
5.79
3.22
23.70
3.22
2.38
50
14.57
FCF margin%
10.46
13.17
11.91
13.94
12.74
15.07
12.41
15.03
15.04
15.83
7.99
15.04
13.56
41
0.862
FCF / Net incomex
1.499
1.623
1.464
1.598
1.599
1.603
1.445
1.448
1.504
1.479
1.638
1.479
1.501
65
11.15
ROIC%
1.74
0.40
0.40
2.50
3.21
5.78
4.62
6.28
4.75
3.65
2.26
4.75
3.43
66
23.45
Return on equity%
27.26
29.55
31.07
29.70
27.63
25.03
24.88
25.12
22.19
24.31
5.87
24.88
26.19
19
13.92
Return on assets%
23.41
21.83
23.11
23.88
21.78
22.08
22.63
20.96
18.18
19.64
6.19
20.96
21.96
59
2.48
EPS₹
1.45
1.46
1.58
1.44
1.50
1.45
1.35
1.18
1.11
1.18
2.71
(4.71%)
(1.80%)
—
11.56
EPS growth%
25.38
28.12
25.54
26.47
25.88
28.62
27.25
29.59
28.05
29.86
15.27
28.62
27.65
33
1.65
Bookvalue per sh₹
0.57
0.62
0.70
0.72
0.66
0.66
0.70
0.66
0.65
0.73
2.79
2.11%
2.60%
—
1.08
FCF per share₹
2.86
3.06
3.43
3.56
3.44
3.63
4.02
4.52
4.53
5.11
1.14
8.23%
7.02%
—
1.41
Dividend per sh₹
2.32
2.37
2.33
2.45
2.39
2.10
2.22
2.35
2.59
2.70
2.65
2.48%
1.33%
—
7.86
Div yield (avg)%
5.68
5.63
7.04
7.22
6.01
6.99
4.17
6.94
6.64
5.40
6.28
6.64
6.32
28
29.04
Payout ratio%
12.81
11.12
11.58
11.17
12.09
13.85
16.54
13.93
13.87
10.91
14.03
13.87
12.45
31
138.7
Shares (diluted)M
151.5
157.9
164.9
170.9
167.6
155.4
149.5
158.5
157.1
134.7
138.7
(4.27%)
(0.49%)
29
5.91
Buyback yield%
23.15
22.26
23.62
24.56
24.71
26.43
25.35
23.40
23.52
21.50
23.68
23.52
23.57
49
0.844
D/E ratiox
1.333
1.246
1.297
1.319
1.491
1.484
1.675
1.675
1.872
1.782
0.959
1.675
1.487
63
307.0
Enterprise value₹M
103.8
107.2
98.34
101.7
99.63
108.5
99.78
102.9
94.61
93.73
239.3
(1.21%)
0.05%
66
119.9
LT debt₹M
56.28
51.06
52.86
55.14
55.16
55.02
52.42
50.35
46.12
46.69
289.3
(3.28%)
(0.78%)
65
Revenue
₹398.8M
5.81%
1.00×
Cost of revenue
₹180.6M
5.49%
0.97×
Operating expenses
₹89.16M
6.37%
1.05×
Goodwill & intangibles
17.49%
Return on capital
193.17%
Spread over hurdle
181.13%