124.7
Revenue₹M
175.9
177.8
175.4
177.9
178.4
176.4
174.2
172.4
169.6
169.6
136.0
(1.00%)
(0.53%)
92
18.26
Revenue growth%
15.36
12.90
13.92
12.63
10.86
10.89
13.19
12.31
10.38
7.55
12.75
10.89
12.47
52
18.12
Gross margin%
15.81
14.56
16.63
15.95
13.52
15.85
12.89
15.73
15.56
12.74
9.16
15.56
15.65
74
27.91
Operating margin%
11.06
12.25
11.05
13.55
13.82
11.16
13.54
16.44
17.95
16.97
17.68
16.44
13.54
84
10.92
Net margin%
28.46
29.61
31.69
32.16
29.30
31.90
31.23
32.53
35.49
36.64
22.96
32.53
31.79
90
25.18
P/E ratio (avg)x
6.481
6.559
6.724
6.268
7.098
7.028
6.620
7.219
6.994
7.562
27.72
7.028
6.859
14
37.26
EV/EBITx
8.945
8.945
8.274
9.029
9.179
9.202
8.348
8.387
8.853
9.243
7.771
8.853
8.945
64
10.36
FCF yield (avg)%
21.73
20.09
22.73
19.97
17.04
16.51
14.75
14.71
14.13
12.25
14.75
14.71
16.78
86
6.96
FCF margin%
8.86
10.92
8.98
7.96
10.95
9.84
9.66
10.53
9.23
10.88
22.16
9.84
9.75
35
0.929
FCF / Net incomex
0.996
1.046
0.990
0.897
0.918
0.862
0.754
0.668
0.644
0.666
0.283
0.668
0.879
25
7.83
ROIC%
20.81
18.05
18.06
18.91
18.71
15.77
18.54
21.13
20.66
22.27
29.86
20.66
18.81
14
25.99
Return on equity%
15.21
13.48
15.18
17.03
16.88
19.02
21.25
18.84
19.17
16.46
25.63
19.02
16.95
72
3.17
Return on assets%
20.04
19.95
19.17
21.71
20.59
22.92
25.88
23.03
25.15
24.38
4.91
24.38
22.31
8
2.76
EPS₹
3.29
2.89
3.02
2.92
3.12
2.84
2.98
3.19
3.13
3.13
3.06
0.05%
(1.79%)
—
27.07
EPS growth%
6.22
5.25
2.35
4.66
6.65
3.87
1.06
0.40
1.72
2.53
15.09
1.72
3.20
32
7.99
Bookvalue per sh₹
5.79
6.74
6.98
8.21
9.51
11.06
11.97
13.35
14.09
14.02
2.77
8.08%
8.98%
—
6.36
FCF per share₹
10.60
11.90
10.73
11.87
11.81
11.64
10.80
11.57
11.99
11.63
1.39
(0.30%)
1.01%
—
7.13
Dividend per sh₹
4.11
3.93
3.81
4.43
4.47
4.90
5.54
5.88
6.45
7.33
7.64
10.42%
5.88%
—
26.69
Div yield (avg)%
4.15
1.73
0.40
0.70
1.44
2.87
1.74
1.93
2.44
0.40
17.80
1.93
1.73
63
2.41
Payout ratio%
24.11
22.91
24.19
23.76
22.31
20.95
21.73
19.20
17.43
17.02
6.31
19.20
22.02
21
4.963
Shares (diluted)M
5.242
5.171
5.810
6.646
6.745
7.202
7.436
8.103
8.981
9.937
5.055
8.06%
6.92%
57
26.19
Buyback yield%
0.40
0.40
1.92
0.40
0.40
0.40
0.40
3.33
4.52
1.76
25.04
1.76
0.40
84
1.745
D/E ratiox
2.159
2.421
2.321
2.540
2.731
2.556
2.537
2.695
2.781
2.786
1.631
2.695
2.548
54
60.76
Enterprise value₹M
123.4
115.0
127.4
133.1
136.9
129.1
118.4
125.0
135.2
130.2
46.84
(1.01%)
0.15%
93
30.37
LT debt₹M
117.0
132.9
141.2
159.0
155.2
149.7
148.5
161.6
157.1
158.3
143.5
0.40%
4.46%
16
Revenue
₹169.6M
(0.53%)
1.00×
Cost of revenue
₹81.13M
(0.37%)
1.02×
Operating expenses
₹38.11M
(0.68%)
0.98×
Cash and investments
17.31%
Spread over hurdle
25.64%