126.5
Revenue₹M
336.3
352.0
360.5
378.1
388.7
398.4
421.8
446.3
451.7
461.2
129.1
3.48%
3.33%
16
10.25
Revenue growth%
13.20
11.40
11.66
10.09
11.42
11.54
12.69
15.08
12.36
12.27
6.18
12.36
11.96
18
29.90
Gross margin%
12.61
12.49
11.30
13.59
15.38
16.50
17.65
19.96
20.33
22.34
15.42
19.96
15.94
86
12.39
Operating margin%
13.51
10.93
10.47
10.08
7.11
5.30
7.17
5.27
2.35
4.11
2.13
5.27
7.14
40
17.76
Net margin%
15.62
12.77
15.47
17.89
16.72
14.87
16.65
14.34
15.08
14.21
20.43
14.87
15.27
46
16.83
P/E ratio (avg)x
26.60
25.46
24.20
24.22
27.85
30.48
27.99
29.91
27.44
31.07
11.42
29.91
27.65
29
27.74
EV/EBITx
9.740
9.152
9.205
10.12
8.943
9.727
8.758
9.677
10.63
10.04
20.62
9.727
9.702
56
28.26
FCF yield (avg)%
23.47
24.89
23.71
23.25
21.39
20.18
22.82
20.45
19.60
17.21
4.09
20.18
22.11
50
13.03
FCF margin%
20.06
19.66
18.44
15.83
16.77
17.50
17.84
18.89
19.51
19.31
17.85
18.89
18.66
56
1.727
FCF / Net incomex
0.597
0.581
0.639
0.709
0.668
0.636
0.654
0.730
0.767
0.789
1.286
0.730
0.661
16
29.33
ROIC%
14.74
17.35
16.32
17.65
16.82
14.56
11.99
14.01
16.43
15.45
6.81
14.56
15.88
53
25.20
Return on equity%
31.22
29.90
32.89
34.75
33.58
31.93
29.69
30.45
30.73
33.65
28.88
30.73
31.57
38
15.11
Return on assets%
10.92
13.25
13.63
16.54
17.69
19.32
21.67
23.89
24.99
24.47
14.87
23.89
18.51
63
12.47
EPS₹
9.01
9.32
9.25
9.72
9.91
10.52
9.48
9.59
8.99
8.05
12.90
(4.07%)
(0.60%)
—
22.93
EPS growth%
4.20
5.66
3.91
6.64
5.37
6.35
3.44
3.70
6.25
3.85
22.54
3.85
4.78
53
18.81
Bookvalue per sh₹
13.62
15.44
16.88
16.13
16.00
15.65
16.49
16.87
18.29
18.99
3.66
3.48%
3.39%
—
14.37
FCF per share₹
18.25
16.44
18.33
18.95
17.38
17.15
18.93
18.81
17.71
18.35
9.72
1.09%
(0.97%)
—
6.02
Dividend per sh₹
21.71
22.82
25.24
29.51
29.06
33.03
32.79
32.82
31.74
34.43
10.34
3.45%
5.40%
—
10.26
Div yield (avg)%
10.54
10.64
11.33
13.26
13.20
13.27
15.56
16.01
17.80
20.41
13.65
16.01
13.27
73
10.86
Payout ratio%
10.17
11.88
11.91
13.08
13.65
12.97
11.98
14.29
11.88
13.77
8.36
12.97
12.47
31
8.191
Shares (diluted)M
13.53
14.50
16.02
17.53
19.27
20.03
22.84
26.62
30.36
32.61
8.373
11.09%
10.25%
72
12.00
Buyback yield%
25.53
25.77
28.24
28.38
25.96
26.63
27.41
29.02
26.91
25.58
2.36
26.91
26.77
9
0.401
D/E ratiox
0.502
0.485
0.545
0.592
0.665
0.776
0.898
1.064
1.086
1.179
1.413
1.064
0.721
31
450.1
Enterprise value₹M
358.7
358.9
348.9
389.3
407.7
459.7
461.0
421.8
432.1
466.8
200.7
2.74%
2.15%
23
287.9
LT debt₹M
58.73
62.12
62.05
63.37
63.46
65.72
68.38
75.81
84.17
89.68
169.3
7.16%
4.88%
84
Revenue
₹461.2M
3.33%
1.00×
Cost of revenue
₹322.8M
3.33%
1.00×
Operating expenses
₹84.38M
3.37%
1.00×
Goodwill & intangibles
19.20%
Cash and investments
17.94%
Spread over hurdle
(9.63%)