175.3
Revenue₹M
159.9
168.2
177.1
183.4
192.3
195.8
202.1
211.8
224.0
227.9
187.7
3.45%
3.71%
83
11.44
Revenue growth%
3.00
2.95
2.06
0.60
0.94
2.08
3.15
0.80
2.31
3.06
7.56
2.31
2.20
82
8.44
Gross margin%
16.31
15.93
17.60
15.62
16.58
15.09
16.71
14.72
13.39
11.90
2.20
14.72
15.78
11
27.63
Operating margin%
17.33
16.87
16.81
19.47
21.88
21.98
21.73
24.31
21.41
20.50
24.70
21.73
20.96
6
17.29
Net margin%
6.46
7.64
7.73
8.21
8.98
6.61
6.42
9.15
6.39
9.07
19.10
6.61
7.68
82
9.802
P/E ratio (avg)x
8.753
9.111
10.06
8.993
9.807
8.865
9.357
8.504
9.562
8.844
8.349
8.865
9.052
50
32.84
EV/EBITx
39.87
46.33
49.01
57.92
62.99
62.44
65.78
66.14
71.72
70.92
21.21
66.14
62.71
52
5.59
FCF yield (avg)%
12.89
14.15
15.04
15.57
15.76
16.23
14.48
13.19
13.21
12.99
12.66
13.21
14.31
26
17.92
FCF margin%
10.99
9.09
6.43
6.42
8.16
7.51
8.49
11.41
8.70
8.43
3.25
8.49
8.46
59
0.123
FCF / Net incomex
1.762
1.902
1.734
1.703
1.555
1.418
1.570
1.468
1.347
1.242
0.217
1.418
1.562
29
29.48
ROIC%
9.24
8.23
10.77
13.37
14.29
12.44
12.49
9.96
12.29
10.33
6.98
12.29
11.53
5
13.40
Return on equity%
25.78
26.32
25.87
26.06
25.06
26.59
27.57
26.58
27.69
26.45
22.28
26.59
26.39
55
23.40
Return on assets%
15.54
16.71
17.96
16.73
15.78
17.97
17.99
20.76
18.50
19.16
4.93
18.50
17.97
68
1.96
EPS₹
7.26
7.65
8.46
8.58
9.71
10.27
10.86
10.93
10.70
12.30
2.18
4.84%
6.81%
—
14.32
EPS growth%
30.03
32.58
33.58
34.50
34.08
35.38
37.27
36.45
38.43
40.13
26.68
37.27
34.94
61
0.58
Bookvalue per sh₹
3.09
3.26
3.68
4.33
4.90
5.03
5.12
5.23
5.91
6.28
3.84
5.11%
7.77%
—
2.82
FCF per share₹
4.33
5.01
4.70
5.38
6.09
6.10
6.37
6.86
7.42
7.69
1.64
4.79%
5.87%
—
2.90
Dividend per sh₹
1.73
1.62
1.65
1.46
1.47
1.52
1.52
1.37
1.38
1.22
3.70
(3.70%)
(3.86%)
—
5.63
Div yield (avg)%
21.62
21.58
22.38
23.00
24.57
27.01
24.60
22.01
21.10
24.06
19.41
24.06
22.69
59
2.09
Payout ratio%
18.27
19.24
21.53
19.14
16.93
14.16
11.97
13.65
13.95
13.37
11.67
13.65
15.55
83
22.50
Shares (diluted)M
28.73
30.33
30.75
30.35
31.62
32.74
38.11
37.80
38.89
41.92
22.28
5.81%
4.11%
36
16.67
Buyback yield%
9.30
10.20
8.40
6.06
7.04
6.75
5.90
8.54
6.87
9.22
14.24
6.87
7.72
23
1.670
D/E ratiox
0.400
0.425
0.448
0.469
0.481
0.506
0.561
0.588
0.689
0.726
0.909
0.588
0.493
71
13.42
Enterprise value₹M
34.76
37.27
33.96
32.01
34.30
35.47
30.42
29.30
29.04
30.06
62.31
(2.60%)
(1.67%)
38
152.6
LT debt₹M
36.72
40.96
41.55
43.74
49.11
52.68
50.24
55.04
63.99
71.91
129.7
7.93%
6.81%
52
Revenue
₹227.9M
3.71%
1.00×
Cost of revenue
₹156.5M
3.84%
1.01×
Operating expenses
₹50.02M
3.54%
0.98×
Property and equipment
20.60%
Spread over hurdle
(5.40%)