182.0
Revenue₹M
277.4
283.9
285.9
291.8
294.7
304.1
307.4
306.2
310.8
323.5
190.4
1.88%
1.50%
40
6.78
Revenue growth%
18.47
19.63
18.76
16.12
17.79
20.75
19.59
22.00
24.53
25.63
23.80
22.00
19.61
30
6.01
Gross margin%
9.54
8.55
6.50
4.50
6.82
8.41
6.55
5.57
3.19
0.90
28.45
5.57
6.53
58
3.38
Operating margin%
23.86
24.16
24.56
22.76
19.99
18.01
16.05
17.21
19.23
22.07
24.54
18.01
21.03
63
10.25
Net margin%
12.49
9.60
6.68
8.03
10.39
12.03
9.35
8.87
7.35
9.64
15.88
9.35
9.48
66
32.30
P/E ratio (avg)x
25.17
23.69
26.78
30.08
34.78
36.76
36.78
34.95
40.49
46.35
25.87
36.78
34.87
95
22.67
EV/EBITx
8.293
8.649
8.414
7.931
7.677
7.574
6.942
7.950
7.492
7.714
11.16
7.574
7.822
92
3.53
FCF yield (avg)%
21.70
19.51
18.58
15.71
13.70
16.02
18.91
17.94
17.26
16.07
22.97
17.26
17.60
9
26.49
FCF margin%
20.55
20.85
21.88
23.63
23.16
26.08
24.24
21.50
20.29
19.61
16.10
21.50
21.69
47
1.210
FCF / Net incomex
0.368
0.345
0.361
0.334
0.335
0.327
0.305
0.267
0.236
0.249
0.308
0.267
0.331
14
13.10
ROIC%
17.03
16.40
17.99
17.13
14.27
16.32
15.74
16.66
19.11
21.36
10.40
16.66
16.85
11
4.94
Return on equity%
14.18
11.95
13.99
14.66
13.38
14.81
17.01
15.92
18.31
19.54
24.60
17.01
14.73
27
12.96
Return on assets%
12.19
9.25
9.27
6.54
4.59
3.97
4.81
4.29
1.76
0.40
29.04
3.97
4.70
17
5.66
EPS₹
11.07
11.79
10.66
11.29
10.09
10.16
10.44
9.96
9.07
8.27
6.06
(3.89%)
(2.64%)
—
10.09
EPS growth%
0.40
1.67
0.40
2.87
1.68
0.40
0.57
0.40
3.08
1.87
26.50
0.57
1.12
20
5.29
Bookvalue per sh₹
14.53
14.60
16.59
16.50
17.13
18.16
18.60
17.50
17.37
18.06
3.83
1.05%
3.24%
—
3.51
FCF per share₹
5.19
5.65
6.62
7.50
8.34
8.07
7.95
9.04
9.94
11.61
8.84
6.85%
10.19%
—
8.93
Dividend per sh₹
13.77
14.26
15.72
17.95
19.23
22.18
21.02
23.08
25.67
25.81
14.69
6.06%
6.52%
—
13.49
Div yield (avg)%
19.13
21.86
24.58
24.89
25.92
28.04
28.05
30.04
29.21
28.47
10.97
28.47
26.98
74
21.48
Payout ratio%
24.13
22.70
25.48
23.16
23.57
25.01
22.65
24.63
23.44
20.67
15.34
23.44
23.50
10
11.31
Shares (diluted)M
12.38
14.05
14.92
14.92
15.16
15.62
17.92
18.35
19.30
18.77
11.21
4.37%
5.53%
67
24.86
Buyback yield%
9.14
7.75
7.53
10.28
9.45
11.72
10.30
7.87
7.87
8.22
9.94
8.22
8.68
80
1.660
D/E ratiox
0.232
0.235
0.202
0.189
0.167
0.169
0.183
0.176
0.187
0.202
0.851
0.183
0.188
89
191.8
Enterprise value₹M
203.0
207.0
218.4
224.3
212.3
237.8
212.4
209.3
212.0
232.0
24.50
1.79%
0.84%
84
228.2
LT debt₹M
235.2
245.9
229.2
249.4
251.6
263.9
245.1
234.7
251.3
258.9
26.51
0.57%
0.95%
87
Revenue
₹323.5M
1.50%
1.00×
Cost of revenue
₹203.7M
1.44%
0.99×
Operating expenses
₹47.80M
1.34%
0.98×
Cash and investments
18.65%
Spread over hurdle
(2.50%)