40.78
Revenue₹M
119.8
123.3
127.9
127.0
130.8
132.3
135.5
134.3
137.1
136.4
45.58
0.84%
1.50%
90
16.77
Revenue growth%
19.41
16.78
14.06
13.58
16.33
18.66
18.01
18.84
20.80
19.01
22.96
18.84
18.33
61
22.72
Gross margin%
11.85
8.93
9.11
9.24
9.49
9.75
6.95
8.21
8.42
10.00
9.50
8.42
9.17
82
22.44
Operating margin%
12.21
11.88
9.45
10.10
12.67
12.10
10.85
11.02
8.84
9.87
11.36
10.85
10.94
32
14.88
Net margin%
3.36
5.22
7.36
5.20
5.56
6.42
8.34
11.33
13.55
15.11
28.09
11.33
6.89
43
24.73
P/E ratio (avg)x
17.70
17.62
16.91
17.58
18.69
19.86
21.14
20.73
18.22
16.74
11.33
19.86
17.96
53
32.53
EV/EBITx
11.64
13.18
14.10
15.55
14.83
14.76
16.52
17.79
19.13
19.81
18.31
17.79
15.19
82
13.03
FCF yield (avg)%
6.93
7.20
6.04
6.16
5.35
8.13
5.57
8.40
9.64
8.25
11.53
8.25
7.06
51
16.60
FCF margin%
9.88
9.45
11.74
9.19
11.81
10.57
11.84
10.93
13.66
15.44
18.47
11.84
11.33
25
0.234
FCF / Net incomex
1.714
1.846
1.901
2.055
1.922
2.144
2.179
2.205
2.352
2.292
1.604
2.205
2.099
58
23.84
ROIC%
13.42
13.12
13.64
12.24
14.44
13.24
13.50
12.36
13.94
16.27
2.26
13.50
13.46
71
10.43
Return on equity%
27.66
25.37
27.57
28.15
27.11
29.81
28.27
26.45
25.55
26.17
26.00
26.45
27.34
26
27.28
Return on assets%
23.95
21.50
21.42
23.01
22.14
23.62
25.40
24.36
25.41
26.33
9.45
25.40
23.79
15
13.17
EPS₹
12.62
14.24
15.81
17.25
17.41
17.90
16.52
18.26
17.92
18.02
13.76
0.69%
3.59%
—
10.67
EPS growth%
15.50
13.09
11.06
9.10
11.88
11.13
12.07
11.98
9.49
11.71
24.51
11.71
11.80
81
6.89
Bookvalue per sh₹
13.37
12.35
10.99
11.74
10.88
10.84
11.67
11.81
10.86
11.57
7.38
1.22%
(1.80%)
—
2.90
FCF per share₹
10.14
10.07
10.00
9.18
9.55
10.38
10.59
11.68
10.78
10.04
2.27
1.01%
0.31%
—
10.21
Dividend per sh₹
15.72
15.90
14.43
16.28
14.86
16.33
17.29
19.61
19.70
18.94
2.88
4.98%
3.12%
—
2.85
Div yield (avg)%
34.70
34.50
34.35
34.47
31.65
29.55
30.42
32.72
31.75
33.84
23.75
31.75
33.28
5
12.76
Payout ratio%
12.05
13.68
11.26
11.60
11.97
10.02
11.23
11.63
12.86
14.75
19.84
11.63
11.80
7
9.749
Shares (diluted)M
7.284
6.359
6.762
6.955
7.188
6.517
5.719
5.722
5.884
5.032
9.652
(6.88%)
(4.35%)
94
20.58
Buyback yield%
12.15
10.33
9.43
11.13
13.44
12.63
10.71
13.06
13.35
15.54
12.25
13.06
12.39
20
0.457
D/E ratiox
2.018
2.195
2.467
2.503
2.583
2.853
2.783
2.973
3.290
3.773
0.908
2.973
2.683
57
40.52
Enterprise value₹M
153.4
164.2
144.6
146.0
131.4
117.7
125.1
118.7
119.5
126.8
88.02
(0.71%)
(1.42%)
79
128.2
LT debt₹M
77.97
69.70
72.94
67.17
58.73
58.75
59.91
51.36
44.98
47.26
131.2
(4.25%)
(5.25%)
87
Revenue
₹136.4M
1.50%
1.00×
Cost of revenue
₹95.47M
1.50%
1.00×
Operating expenses
₹27.73M
1.59%
1.01×
Goodwill & intangibles
16.65%
Spread over hurdle
(7.90%)