77.38
Revenue₹M
202.1
203.7
203.1
200.0
203.1
201.2
199.5
197.8
197.4
201.5
79.74
(0.16%)
(0.03%)
13
6.57
Revenue growth%
18.57
20.67
22.12
24.56
22.79
22.83
24.69
26.34
26.17
25.05
4.34
25.05
23.70
30
15.87
Gross margin%
18.38
20.14
20.79
23.56
25.61
24.10
26.88
28.13
28.67
31.66
17.91
28.13
24.85
95
15.35
Operating margin%
20.65
23.47
25.56
26.27
26.81
26.03
28.13
27.84
26.52
23.82
25.55
26.52
26.15
54
24.80
Net margin%
31.34
30.04
32.99
31.86
31.67
33.02
34.75
34.50
34.19
35.19
7.68
34.50
33.01
20
20.90
P/E ratio (avg)x
53.29
64.47
75.13
73.76
83.98
93.69
92.80
104.0
123.1
148.4
36.62
104.0
88.39
94
26.63
EV/EBITx
15.57
17.10
19.09
18.40
19.17
21.65
19.77
21.24
22.21
20.58
7.425
21.24
19.47
92
18.34
FCF yield (avg)%
21.32
23.31
22.67
23.48
21.16
18.17
20.42
23.04
21.50
24.16
9.30
21.50
22.08
71
26.11
FCF margin%
17.98
16.33
18.07
20.67
20.25
21.38
20.80
21.91
22.44
22.47
7.20
21.91
20.74
59
0.153
FCF / Net incomex
0.200
0.177
0.163
0.175
0.183
0.177
0.183
0.200
0.185
0.182
1.331
0.183
0.183
9
14.60
ROIC%
16.54
16.60
13.97
14.08
16.34
18.54
17.26
15.49
18.39
20.87
5.65
18.39
16.57
10
15.66
Return on equity%
27.95
28.76
30.63
31.07
28.31
30.79
28.73
28.40
26.03
23.20
22.45
28.40
28.56
45
28.94
Return on assets%
19.65
18.90
19.04
19.55
21.33
18.43
18.93
21.35
18.74
16.20
17.55
18.74
18.99
69
2.50
EPS₹
4.52
5.15
5.68
5.79
6.38
6.54
6.76
6.99
8.04
8.24
2.66
5.25%
7.67%
—
8.43
EPS growth%
26.69
26.49
27.87
28.57
27.47
25.47
22.65
22.62
20.53
19.05
3.05
22.62
25.98
6
2.11
Bookvalue per sh₹
0.64
0.72
0.80
0.87
0.80
0.80
0.82
0.73
0.68
0.67
2.70
(3.60%)
0.47%
—
2.55
FCF per share₹
2.87
2.88
2.82
3.09
3.56
4.20
4.36
4.37
5.07
5.06
3.54
7.29%
7.09%
—
3.31
Dividend per sh₹
2.23
2.25
2.23
2.00
1.94
2.00
1.88
1.65
1.73
1.54
3.51
(4.55%)
(3.45%)
—
29.95
Div yield (avg)%
4.73
2.25
0.40
0.40
0.40
0.40
1.22
1.39
2.13
0.40
3.67
1.22
0.81
63
20.92
Payout ratio%
13.37
12.19
11.91
12.09
11.91
14.86
13.84
11.18
8.39
6.37
19.66
11.18
12.00
74
12.84
Shares (diluted)M
18.86
21.08
21.92
22.34
25.56
28.68
32.62
36.52
40.72
42.46
12.86
10.69%
9.66%
74
4.29
Buyback yield%
15.61
15.57
18.35
16.19
19.18
18.72
19.87
20.05
21.47
23.10
7.09
20.05
18.95
77
0.589
D/E ratiox
1.549
1.520
1.637
1.619
1.466
1.341
1.247
1.115
1.072
1.105
1.593
1.115
1.404
71
119.6
Enterprise value₹M
22.74
25.64
25.54
24.06
22.16
20.08
22.54
20.71
23.08
24.97
81.45
2.42%
(0.02%)
55
65.85
LT debt₹M
14.51
15.62
14.90
13.99
13.70
12.78
11.00
10.92
11.62
12.35
22.07
(2.05%)
(3.06%)
58
Revenue
₹201.5M
(0.03%)
1.00×
Cost of revenue
₹107.2M
0.05%
1.01×
Operating expenses
₹32.61M
(0.30%)
0.97×
Goodwill & intangibles
17.52%
Cash and investments
15.43%