249.0
Revenue₹M
255.8
265.4
272.0
285.4
294.0
302.4
315.2
332.5
338.9
350.8
257.9
3.59%
3.71%
61
22.74
Revenue growth%
0.80
1.13
3.66
3.65
4.89
7.84
10.49
11.43
9.94
12.92
8.56
10.49
6.36
31
10.32
Gross margin%
25.06
23.98
26.21
27.94
26.00
28.34
25.97
28.49
26.91
27.94
4.15
27.94
26.56
53
12.00
Operating margin%
28.62
27.42
27.69
25.92
26.40
26.21
26.57
29.19
26.84
24.04
17.83
26.57
26.71
22
26.03
Net margin%
14.48
13.58
15.68
12.69
13.27
12.58
13.97
13.46
15.01
13.14
11.09
13.46
13.52
76
27.87
P/E ratio (avg)x
30.06
30.42
35.20
41.35
41.43
40.86
48.08
49.62
51.23
51.83
16.55
49.62
41.39
86
21.74
EV/EBITx
25.91
26.15
28.29
26.81
27.09
28.78
27.52
24.90
22.61
22.77
15.51
24.90
26.48
34
5.16
FCF yield (avg)%
31.58
34.01
35.14
35.62
35.31
33.23
31.26
30.07
29.69
28.76
13.27
30.07
32.40
41
29.50
FCF margin%
14.04
11.79
10.72
12.56
11.00
13.54
13.37
14.45
15.63
18.39
14.64
14.45
13.45
43
1.100
FCF / Net incomex
0.936
0.887
0.961
0.937
0.924
0.985
0.905
0.825
0.870
0.758
1.203
0.870
0.915
74
3.95
ROIC%
15.61
15.68
13.54
11.47
10.50
9.17
8.28
5.63
5.68
7.27
20.45
7.27
9.83
38
16.66
Return on equity%
7.51
9.71
7.22
8.78
9.62
9.05
9.94
7.65
5.88
7.16
27.30
7.65
8.21
23
6.80
Return on assets%
8.07
6.29
7.18
8.45
10.95
10.09
10.19
10.82
13.13
15.99
8.68
10.82
10.14
95
4.92
EPS₹
3.13
3.21
3.56
3.21
2.85
2.98
3.05
2.89
2.57
2.48
5.40
(2.73%)
(1.84%)
—
8.11
EPS growth%
13.54
14.82
12.39
13.15
14.15
16.60
18.42
16.86
17.73
16.27
3.97
16.86
15.54
39
2.74
Bookvalue per sh₹
7.92
7.53
6.81
6.51
7.35
6.82
7.64
8.46
9.34
9.49
3.36
5.25%
2.78%
—
2.67
FCF per share₹
3.04
3.53
3.59
3.82
4.32
4.81
5.56
6.04
6.79
7.25
2.40
10.90%
10.11%
—
4.61
Dividend per sh₹
7.90
7.96
8.68
9.45
8.72
9.68
9.57
9.13
9.05
10.04
4.60
2.87%
3.64%
—
26.81
Div yield (avg)%
8.66
7.90
10.08
10.20
7.49
7.23
5.96
6.61
9.36
11.46
12.36
7.23
8.28
65
20.75
Payout ratio%
26.90
26.90
27.00
26.06
23.18
25.95
24.38
23.24
22.45
20.56
19.82
23.24
25.16
62
13.57
Shares (diluted)M
19.30
21.74
22.08
23.91
25.98
24.83
27.09
29.80
32.72
37.67
13.63
7.72%
7.37%
10
4.25
Buyback yield%
5.62
4.45
1.66
0.40
0.40
1.57
3.37
1.00
0.40
2.83
9.47
1.57
1.61
24
1.521
D/E ratiox
2.865
3.204
3.825
4.057
4.870
5.000
5.675
6.794
7.982
8.220
1.479
6.794
4.935
12
271.6
Enterprise value₹M
86.88
103.4
113.9
116.0
114.0
117.7
120.2
131.7
135.5
131.6
118.5
2.92%
5.74%
28
149.0
LT debt₹M
243.0
232.8
221.3
239.7
207.6
213.3
230.7
211.0
218.1
209.2
43.43
0.15%
(0.70%)
60
Revenue
₹350.8M
3.71%
1.00×
Cost of revenue
₹214.7M
3.51%
0.98×
Operating expenses
₹75.78M
3.98%
1.03×
Goodwill & intangibles
19.70%