261.4
Revenue₹M
208.6
226.7
248.7
269.5
296.4
324.7
353.1
381.0
412.8
449.0
273.5
8.66%
9.01%
10
14.56
Revenue growth%
9.98
9.15
8.63
6.94
8.56
6.81
3.84
4.13
2.67
1.95
24.11
3.84
6.88
74
15.75
Gross margin%
22.31
22.86
22.02
20.27
21.28
19.20
21.40
21.43
20.31
18.02
7.60
20.31
21.34
59
25.09
Operating margin%
11.83
9.62
9.54
12.52
10.70
10.83
12.13
13.89
15.85
15.58
14.75
13.89
11.98
88
15.90
Net margin%
6.25
5.63
3.95
3.01
2.20
0.78
0.40
2.76
4.77
7.52
24.77
2.76
3.48
89
7.932
P/E ratio (avg)x
37.34
39.19
39.78
35.39
32.94
31.40
31.44
29.93
31.35
30.37
15.87
31.35
32.19
40
20.15
EV/EBITx
18.48
18.03
17.71
16.07
14.50
14.88
16.41
15.22
13.75
14.39
11.79
14.88
15.65
28
4.78
FCF yield (avg)%
27.09
26.86
27.43
26.92
28.90
31.55
28.66
25.86
23.40
20.67
13.69
25.86
27.00
10
6.96
FCF margin%
8.63
10.00
8.86
8.05
9.09
9.97
8.62
7.59
8.60
6.93
10.86
8.60
8.63
60
0.159
FCF / Net incomex
0.449
0.508
0.528
0.636
0.765
0.878
0.895
1.008
1.070
1.166
0.536
1.008
0.821
76
23.11
ROIC%
11.90
9.92
12.04
14.29
14.49
12.66
11.99
13.39
15.08
16.39
24.75
13.39
13.02
13
16.70
Return on equity%
6.99
9.55
6.72
4.95
3.07
3.47
3.93
4.10
4.74
2.16
4.17
3.93
4.42
46
22.61
Return on assets%
0.90
0.40
0.40
2.24
3.58
4.42
2.30
0.40
0.40
0.40
4.89
0.40
0.65
45
2.79
EPS₹
2.48
2.54
2.57
2.21
1.95
2.06
2.05
2.19
1.96
1.87
2.91
(0.86%)
(2.30%)
—
29.17
EPS growth%
14.20
13.66
13.75
12.18
13.26
10.87
8.04
5.44
8.22
10.91
23.03
8.22
11.55
11
4.41
Bookvalue per sh₹
2.12
1.97
2.14
2.12
2.08
2.05
2.19
2.10
2.24
2.17
2.35
0.79%
(1.08%)
—
5.14
FCF per share₹
2.42
2.63
2.83
2.77
3.07
3.17
3.10
2.74
2.86
2.87
3.65
(1.36%)
1.12%
—
5.92
Dividend per sh₹
4.96
5.06
5.10
5.69
6.16
6.15
5.77
6.30
6.37
7.09
3.39
2.83%
4.69%
—
13.25
Div yield (avg)%
18.17
20.43
21.15
23.43
25.43
23.98
25.37
27.83
26.36
28.19
5.43
26.36
24.67
64
25.27
Payout ratio%
4.00
3.44
5.14
7.05
6.73
8.86
7.42
9.81
9.64
9.50
14.25
9.50
7.23
68
20.08
Shares (diluted)M
14.82
12.75
12.46
13.02
13.15
12.34
12.26
12.83
11.72
12.64
20.95
(0.79%)
(2.95%)
77
24.81
Buyback yield%
10.88
10.37
9.26
9.76
11.65
9.50
12.39
9.84
8.12
10.25
3.82
9.84
10.05
38
1.728
D/E ratiox
1.131
1.267
1.217
1.101
1.181
1.257
1.261
1.300
1.357
1.348
1.224
1.300
1.259
82
339.1
Enterprise value₹M
198.0
207.6
207.1
244.6
288.2
327.6
372.2
394.8
461.1
507.7
152.8
11.99%
9.72%
60
59.24
LT debt₹M
349.8
358.9
352.9
342.9
384.8
364.9
336.1
303.1
315.8
304.8
178.9
(4.56%)
(0.36%)
30
Revenue
₹449.0M
9.01%
1.00×
Cost of revenue
₹247.8M
9.17%
1.02×
Operating expenses
₹101.3M
8.81%
0.98×
Property and equipment
15.57%
Spread over hurdle
(2.59%)