203.2
Revenue₹M
239.6
249.9
250.4
260.7
267.7
270.7
271.9
275.2
280.3
288.4
217.6
1.50%
2.21%
84
14.96
Revenue growth%
0.40
2.03
0.40
1.39
0.40
0.40
0.40
0.40
0.40
0.40
25.70
0.40
0.40
19
13.63
Gross margin%
13.75
16.21
14.77
15.54
17.88
15.32
15.61
14.93
16.42
15.17
9.02
15.32
15.43
20
10.19
Operating margin%
19.69
21.83
20.51
22.05
21.92
18.99
17.30
15.09
12.70
14.57
24.79
15.09
19.34
73
25.72
Net margin%
31.67
31.80
29.48
30.81
28.98
29.13
29.35
26.82
25.28
26.64
29.60
26.82
29.24
74
34.23
P/E ratio (avg)x
19.24
21.28
23.43
23.72
26.65
29.26
28.93
31.43
34.55
38.70
29.46
31.43
27.79
26
22.15
EV/EBITx
8.157
6.969
6.775
6.943
5.991
6.093
5.973
5.697
5.777
6.044
28.13
5.973
6.068
40
4.64
FCF yield (avg)%
6.15
6.46
4.10
1.63
0.40
0.40
0.40
0.40
0.81
2.84
24.02
0.40
1.22
68
10.36
FCF margin%
8.72
5.86
2.98
1.54
2.85
0.40
0.40
1.50
0.40
0.59
21.10
0.40
1.52
63
0.435
FCF / Net incomex
0.967
0.975
1.027
1.093
1.094
1.187
1.087
0.987
0.921
0.834
0.694
0.987
1.007
58
11.54
ROIC%
17.71
15.60
17.39
14.67
16.09
13.98
11.33
8.43
11.23
9.51
9.63
11.23
14.33
62
19.10
Return on equity%
7.20
5.32
5.17
8.05
5.30
3.53
3.29
4.09
2.68
0.40
18.83
3.29
4.63
65
9.93
Return on assets%
20.88
21.55
23.28
23.61
25.86
27.78
28.15
25.73
28.46
29.54
8.37
28.15
25.79
25
5.14
EPS₹
5.78
5.05
4.86
4.50
4.34
4.63
4.37
4.83
4.36
4.62
5.39
1.24%
(2.00%)
—
3.21
EPS growth%
9.74
10.20
7.61
6.40
6.91
8.53
6.99
7.10
7.64
8.99
18.81
7.64
7.63
53
4.24
Bookvalue per sh₹
12.40
13.55
15.63
18.57
18.44
19.97
21.94
23.40
26.74
29.37
8.80
9.75%
8.78%
—
4.84
FCF per share₹
2.83
2.71
2.99
3.19
3.03
2.82
2.72
2.54
2.52
2.45
6.55
(4.16%)
(0.26%)
—
10.24
Dividend per sh₹
3.21
3.51
4.12
4.81
5.79
6.30
6.40
7.20
8.24
8.27
3.59
7.37%
11.37%
—
11.30
Div yield (avg)%
10.97
9.47
10.00
8.95
8.76
6.41
8.25
6.81
7.13
7.42
8.66
7.13
8.50
19
5.27
Payout ratio%
8.16
10.77
8.64
6.27
6.61
4.33
1.86
3.96
5.43
3.74
6.87
3.96
5.85
87
12.36
Shares (diluted)M
15.71
17.38
17.43
18.20
20.25
20.00
21.89
21.62
21.50
23.50
12.92
3.03%
4.87%
27
12.15
Buyback yield%
15.15
17.87
16.60
18.85
17.48
19.45
17.91
18.84
19.71
20.16
29.76
19.45
18.37
77
1.100
D/E ratiox
1.173
1.364
1.413
1.381
1.336
1.543
1.531
1.656
1.653
1.874
1.273
1.653
1.472
30
251.1
Enterprise value₹M
86.08
76.22
77.03
82.20
80.74
87.51
84.89
89.88
87.46
93.81
231.8
3.05%
1.70%
12
21.87
LT debt₹M
63.14
62.99
69.44
61.56
63.29
67.97
74.90
70.51
69.85
65.23
86.97
0.61%
1.44%
65
Revenue
₹288.4M
2.21%
1.00×
Cost of revenue
₹128.6M
2.05%
0.98×
Operating expenses
₹60.98M
2.62%
1.04×
Cash and investments
19.94%
Property and equipment
19.68%
Goodwill & intangibles
13.80%