265.5
Revenue₹M
238.3
242.2
244.7
241.0
241.6
239.6
236.8
232.2
235.1
231.7
271.2
(0.84%)
(0.05%)
88
29.90
Revenue growth%
22.53
22.76
20.26
20.72
18.91
19.74
21.95
21.88
23.92
26.72
19.22
21.95
21.91
28
8.10
Gross margin%
15.71
18.45
20.92
23.86
20.93
19.41
21.17
22.59
23.75
25.23
3.64
22.59
21.05
6
2.52
Operating margin%
22.16
20.43
17.94
18.37
19.79
20.21
17.31
18.93
21.91
19.71
12.69
19.71
19.75
76
19.21
Net margin%
20.54
17.87
20.12
19.09
17.36
15.79
16.98
15.25
17.74
19.33
5.15
16.98
17.80
43
22.35
P/E ratio (avg)x
24.39
20.66
21.44
19.87
18.05
17.67
15.10
15.51
16.53
14.21
27.98
15.51
17.86
79
33.58
EV/EBITx
15.79
15.34
14.76
14.73
15.34
15.13
16.17
15.18
14.05
13.04
20.54
15.13
15.15
21
10.37
FCF yield (avg)%
1.33
2.13
0.95
0.40
0.40
0.40
0.40
0.40
1.55
3.32
28.97
0.40
0.67
72
11.07
FCF margin%
29.02
28.83
31.68
33.37
36.23
35.24
36.66
37.50
36.60
33.82
26.03
36.60
34.53
72
1.609
FCF / Net incomex
0.452
0.440
0.512
0.549
0.651
0.762
0.760
0.852
0.926
0.996
0.583
0.852
0.706
72
29.14
ROIC%
22.30
19.66
18.14
20.21
20.46
20.67
19.86
18.63
16.85
14.50
23.84
18.63
19.76
84
23.32
Return on equity%
26.14
28.10
27.78
29.89
30.66
31.93
29.78
32.47
35.44
35.97
18.35
32.47
30.27
41
2.46
Return on assets%
7.69
9.32
8.46
10.56
9.42
7.56
6.87
5.93
4.94
3.30
29.97
5.93
7.63
84
3.63
EPS₹
2.80
2.78
2.73
2.65
2.75
2.65
2.39
2.15
2.34
2.40
3.72
(2.68%)
(2.67%)
—
22.84
EPS growth%
19.92
21.09
21.19
22.25
24.29
26.26
28.71
25.94
26.37
25.48
19.86
26.26
24.88
20
2.06
Bookvalue per sh₹
0.87
0.97
0.98
1.11
1.02
1.14
1.25
1.25
1.34
1.33
2.74
5.49%
3.72%
—
1.31
FCF per share₹
1.67
1.93
2.08
2.05
2.20
2.66
2.97
2.96
2.96
3.38
0.90
8.99%
7.33%
—
3.91
Dividend per sh₹
2.02
1.71
1.51
1.54
1.39
1.24
1.06
1.04
1.04
1.03
3.73
(5.87%)
(7.75%)
—
11.34
Div yield (avg)%
16.86
15.83
18.23
16.47
19.25
21.06
18.81
20.17
20.03
18.35
3.72
20.03
18.58
8
25.28
Payout ratio%
3.51
5.69
8.14
10.09
9.68
12.16
15.04
15.88
14.04
13.08
8.77
14.04
11.13
26
25.07
Shares (diluted)M
20.57
18.64
19.15
18.51
15.88
14.57
14.00
15.02
15.04
14.79
25.10
(1.41%)
(3.15%)
35
20.11
Buyback yield%
11.10
10.45
8.46
5.53
3.11
0.89
0.40
2.61
4.64
7.31
2.72
2.61
5.09
11
1.233
D/E ratiox
0.134
0.133
0.151
0.160
0.157
0.183
0.190
0.220
0.208
0.218
0.897
0.208
0.172
53
185.6
Enterprise value₹M
37.35
38.09
43.97
43.52
51.48
58.15
61.70
67.58
66.89
65.64
110.4
4.98%
5.81%
45
220.0
LT debt₹M
37.76
35.46
37.57
39.14
40.19
44.68
43.91
42.19
43.67
45.65
178.9
2.58%
2.22%
29
Revenue
₹231.7M
(0.05%)
1.00×
Cost of revenue
₹122.4M
(0.31%)
0.97×
Operating expenses
₹53.15M
(0.02%)
1.00×
Cash and investments
21.59%
Goodwill & intangibles
17.11%
Spread over hurdle
10.78%