121.6
Revenue₹M
237.4
241.7
248.3
246.0
252.0
256.8
265.5
267.0
265.1
270.9
126.0
1.45%
1.69%
52
27.03
Revenue growth%
17.20
15.70
17.51
18.97
20.64
21.71
22.05
19.32
21.25
23.78
28.50
21.71
19.98
48
22.09
Gross margin%
13.49
13.47
13.42
14.80
17.07
18.04
18.61
15.77
18.14
18.79
20.93
18.14
16.42
23
28.60
Operating margin%
15.27
15.13
15.87
16.33
15.59
18.28
17.24
16.90
14.55
15.78
17.23
16.90
15.83
25
22.22
Net margin%
22.75
20.17
20.30
21.22
19.24
21.22
20.48
22.25
20.18
21.42
26.91
21.22
20.85
76
23.91
P/E ratio (avg)x
13.47
12.96
12.19
10.87
11.03
11.73
11.97
12.59
13.86
14.86
7.912
12.59
12.39
7
8.232
EV/EBITx
35.16
36.45
43.47
45.32
51.23
61.30
73.48
71.07
74.78
82.43
17.55
73.48
56.26
74
23.22
FCF yield (avg)%
17.49
17.23
15.00
15.34
13.98
15.65
17.84
15.45
18.24
18.74
3.61
17.84
16.44
69
2.07
FCF margin%
20.54
23.51
26.06
24.46
24.19
27.05
29.27
32.11
32.46
32.33
16.38
32.11
26.56
90
0.576
FCF / Net incomex
2.406
2.412
2.299
2.380
2.584
2.683
2.731
3.031
3.125
3.180
0.629
3.031
2.634
14
15.18
ROIC%
16.35
17.30
16.71
17.18
15.92
13.89
12.13
12.92
14.70
15.53
20.07
13.89
15.73
32
17.37
Return on equity%
19.18
17.73
15.92
18.48
20.95
21.46
21.27
24.25
26.49
27.16
22.70
24.25
21.11
82
6.96
Return on assets%
16.28
15.50
12.77
10.88
12.62
10.00
9.27
9.86
9.35
11.38
6.15
9.86
11.13
54
0.73
EPS₹
1.06
1.20
1.28
1.50
1.61
1.74
1.83
1.90
1.91
1.82
0.79
2.44%
6.76%
—
7.87
EPS growth%
10.59
7.91
10.69
9.97
12.46
11.77
13.20
15.20
13.67
15.43
13.32
13.67
12.11
91
1.25
Bookvalue per sh₹
1.16
1.22
1.40
1.37
1.40
1.50
1.48
1.55
1.77
1.79
1.34
5.02%
5.66%
—
0.81
FCF per share₹
1.91
1.95
2.27
2.34
2.34
2.72
2.67
2.76
2.84
2.88
1.91
4.26%
5.83%
—
0.87
Dividend per sh₹
0.55
0.58
0.68
0.70
0.81
0.87
0.94
0.90
1.07
1.18
0.73
7.91%
7.54%
—
25.51
Div yield (avg)%
20.83
19.77
21.23
22.66
21.75
19.05
21.59
23.29
25.05
23.08
27.66
23.08
21.67
21
10.39
Payout ratio%
13.30
10.88
9.11
11.02
12.58
9.62
8.16
6.63
7.16
5.24
11.07
7.16
9.37
12
52.56
Shares (diluted)M
49.35
48.49
46.36
47.61
46.45
43.80
50.59
52.39
58.09
55.13
53.02
3.48%
1.47%
76
28.94
Buyback yield%
16.53
17.06
14.83
17.27
17.30
15.72
15.48
15.48
17.87
18.69
9.30
15.72
16.79
52
1.034
D/E ratiox
0.265
0.245
0.279
0.310
0.330
0.306
0.289
0.327
0.327
0.323
1.526
0.323
0.308
74
140.1
Enterprise value₹M
209.7
219.9
257.7
284.4
301.5
297.6
323.0
358.8
423.9
447.4
181.8
8.21%
7.48%
49
127.6
LT debt₹M
84.87
76.96
82.53
74.06
75.10
76.00
81.96
75.50
69.52
68.41
154.5
(1.85%)
(3.19%)
17
Revenue
₹270.9M
1.69%
1.00×
Cost of revenue
₹180.7M
1.69%
1.00×
Operating expenses
₹50.82M
2.15%
1.05×
Cash and investments
15.97%
Spread over hurdle
17.30%