103.4
Revenue₹M
267.7
269.5
269.8
281.2
290.3
301.1
301.1
307.2
309.6
310.3
106.4
1.34%
1.81%
29
19.74
Revenue growth%
11.69
10.48
11.29
12.47
11.80
13.05
12.42
10.23
12.88
11.84
28.86
12.42
11.82
24
28.93
Gross margin%
12.47
9.70
8.16
5.46
6.84
9.63
8.81
8.21
10.34
8.27
23.16
8.81
8.54
66
22.33
Operating margin%
10.11
11.87
10.50
10.55
11.90
13.94
14.49
11.62
8.69
8.00
27.98
11.62
11.08
26
17.24
Net margin%
3.04
1.61
4.26
2.53
1.08
3.87
1.64
1.01
3.89
2.48
22.94
2.48
2.51
44
23.86
P/E ratio (avg)x
15.25
16.10
17.50
15.22
15.96
15.50
15.41
17.00
15.87
13.83
22.47
15.50
15.69
47
6.972
EV/EBITx
13.12
12.49
13.75
15.31
15.80
16.23
15.46
16.74
18.75
20.11
31.93
16.74
15.63
26
25.62
FCF yield (avg)%
23.73
25.16
24.34
22.01
22.74
20.67
19.73
20.97
19.22
16.77
16.56
19.73
21.49
89
23.25
FCF margin%
27.49
24.97
24.99
22.24
24.58
23.09
24.40
21.53
20.47
23.17
8.79
23.09
23.78
69
0.562
FCF / Net incomex
0.420
0.415
0.440
0.498
0.502
0.561
0.585
0.574
0.538
0.621
0.460
0.574
0.520
88
14.66
ROIC%
30.59
29.76
31.81
29.10
26.21
26.33
26.50
26.12
29.02
31.63
24.70
26.50
29.06
24
8.60
Return on equity%
21.55
20.95
18.55
16.79
18.80
20.63
20.77
22.66
21.84
22.08
20.63
21.84
20.86
12
21.25
Return on assets%
26.91
28.91
29.74
31.60
32.24
29.46
26.58
26.06
28.79
26.92
8.43
26.92
28.85
55
3.35
EPS₹
3.64
3.94
3.83
3.66
3.21
3.34
3.59
3.57
3.90
4.04
3.50
4.68%
1.22%
—
6.65
EPS growth%
27.65
28.69
29.49
28.14
28.25
30.25
29.83
31.94
31.96
31.11
11.33
31.11
29.66
29
2.09
Bookvalue per sh₹
1.39
1.31
1.28
1.18
1.15
1.22
1.29
1.33
1.35
1.43
3.52
4.44%
(0.02%)
—
0.96
FCF per share₹
4.06
4.66
5.38
5.21
5.92
6.06
6.37
7.24
7.43
8.05
1.83
6.36%
6.95%
—
1.14
Dividend per sh₹
4.50
5.00
5.29
5.81
6.35
7.19
8.45
9.84
10.13
10.41
3.23
10.41%
8.60%
—
10.37
Div yield (avg)%
7.44
6.39
9.12
10.75
8.02
10.64
7.93
10.50
10.11
12.09
2.10
10.50
9.62
87
18.80
Payout ratio%
21.29
22.55
24.96
25.25
23.33
23.78
25.69
26.75
25.17
26.29
17.24
25.69
25.07
66
49.83
Shares (diluted)M
69.68
80.63
91.74
106.2
100.4
113.8
130.3
130.4
130.6
141.1
49.92
7.04%
6.85%
33
26.14
Buyback yield%
31.77
32.16
31.75
30.61
33.09
32.71
31.66
32.39
35.10
37.38
6.94
32.71
32.28
49
0.488
D/E ratiox
0.969
1.148
1.197
1.436
1.736
1.996
2.224
2.499
2.563
3.098
0.217
2.499
1.866
75
153.4
Enterprise value₹M
214.3
210.8
243.3
250.6
242.2
262.1
262.1
294.6
347.2
378.0
172.1
9.31%
5.89%
17
236.0
LT debt₹M
89.05
85.13
85.71
73.64
65.82
67.69
72.20
73.63
72.68
70.00
234.2
1.24%
(3.70%)
16
Revenue
₹310.3M
1.81%
1.00×
Cost of revenue
₹184.1M
1.87%
1.01×
Operating expenses
₹51.21M
1.92%
1.01×
Cash and investments
15.95%
Return on capital
140.48%
Spread over hurdle
126.94%