93.43
Revenue₹M
594.8
605.4
630.6
638.5
654.3
679.2
708.3
724.8
754.3
788.3
103.7
3.80%
3.17%
37
17.86
Revenue growth%
0.40
2.92
2.32
5.16
3.33
0.52
2.34
4.89
4.88
6.87
19.63
4.88
3.12
48
23.10
Gross margin%
35.01
35.98
33.83
36.01
36.86
34.80
34.47
37.17
38.03
36.21
10.37
36.21
36.00
42
5.17
Operating margin%
11.61
12.42
12.50
13.58
14.64
15.89
18.24
19.31
22.18
20.25
19.40
19.31
15.26
12
14.67
Net margin%
11.31
9.73
12.71
12.66
14.11
15.93
17.23
15.89
14.46
17.44
23.48
15.93
14.28
79
33.66
P/E ratio (avg)x
19.85
20.02
20.24
22.48
23.70
25.95
30.79
31.58
34.66
33.08
22.43
31.58
24.82
78
33.56
EV/EBITx
20.61
22.07
23.45
24.31
24.36
22.76
21.64
21.23
22.08
21.03
13.02
21.64
22.08
90
18.42
FCF yield (avg)%
33.61
36.53
38.49
35.75
36.80
37.63
36.53
34.05
31.56
28.59
5.94
34.05
36.14
68
11.02
FCF margin%
29.43
29.19
26.37
23.43
21.57
24.53
24.14
25.79
26.68
23.88
28.18
24.53
25.16
82
0.896
FCF / Net incomex
1.472
1.372
1.366
1.291
1.415
1.355
1.419
1.290
1.423
1.289
1.330
1.355
1.369
7
23.72
ROIC%
6.41
5.05
6.77
5.31
4.99
3.08
2.94
5.14
2.79
0.51
19.71
2.94
5.02
75
28.37
Return on equity%
23.04
25.18
23.94
24.38
22.17
21.08
22.22
22.90
22.39
23.02
26.23
22.39
22.96
52
6.38
Return on assets%
0.40
1.24
0.77
2.16
0.49
3.24
5.55
3.25
5.26
7.84
7.76
5.26
2.70
28
3.25
EPS₹
1.86
2.17
2.15
2.05
2.08
2.22
2.29
2.24
2.09
1.97
3.35
(1.06%)
2.03%
—
17.78
EPS growth%
12.80
14.25
12.58
14.55
16.88
14.32
16.56
14.32
16.08
16.85
16.94
16.08
14.43
93
4.00
Bookvalue per sh₹
0.93
0.84
0.88
0.91
0.84
0.75
0.81
0.78
0.73
0.76
2.46
(2.02%)
(2.88%)
—
2.79
FCF per share₹
5.85
5.63
5.38
5.23
5.53
5.97
6.03
6.12
6.73
6.89
1.16
4.51%
1.60%
—
2.72
Dividend per sh₹
4.18
4.25
4.41
4.12
3.95
3.67
4.12
4.17
4.50
4.70
4.91
3.55%
2.53%
—
26.57
Div yield (avg)%
17.71
18.05
17.92
19.97
17.12
18.14
19.81
21.00
23.68
23.97
26.03
21.00
18.98
6
3.28
Payout ratio%
24.70
22.86
23.08
25.96
27.06
28.62
26.31
26.56
24.42
26.35
20.89
26.35
26.13
44
41.99
Shares (diluted)M
52.75
50.32
56.13
52.38
53.68
58.83
66.69
70.18
75.73
79.29
42.79
8.11%
4.99%
67
3.53
Buyback yield%
20.41
23.12
20.87
20.80
23.46
23.23
25.58
28.34
25.80
27.80
20.34
25.80
23.35
34
1.231
D/E ratiox
0.270
0.262
0.239
0.252
0.229
0.206
0.205
0.200
0.214
0.227
1.707
0.206
0.228
14
0.037
Enterprise value₹B
0.588
0.628
0.708
0.762
0.773
0.921
0.928
0.991
0.965
1.113
0.249
7.56%
6.19%
93
530.0
LT debt₹M
711.6
721.3
700.9
645.4
601.6
612.0
675.9
760.7
833.6
925.0
662.4
8.98%
3.11%
47
Revenue
₹788.3M
3.17%
1.00×
Cost of revenue
₹551.8M
3.17%
1.00×
Operating expenses
₹125.3M
3.24%
1.01×
Property and equipment
20.77%
Cash and investments
20.59%
Spread over hurdle
(6.46%)