29.64
Revenue₹M
227.1
224.6
232.2
239.0
237.6
235.7
239.6
248.2
247.2
255.3
31.40
1.45%
1.21%
75
22.09
Revenue growth%
21.06
18.42
16.54
17.85
20.15
18.96
17.15
14.48
15.33
13.87
28.57
15.33
17.50
7
2.07
Gross margin%
1.56
4.45
4.35
4.32
4.89
3.95
4.20
2.44
2.18
0.40
12.41
2.44
4.08
26
22.49
Operating margin%
23.86
24.50
27.16
25.61
22.87
23.19
22.45
21.57
19.94
21.57
3.25
21.57
23.03
91
26.74
Net margin%
0.48
0.78
2.24
0.40
0.40
0.40
0.40
0.79
0.40
0.65
9.88
0.40
0.44
39
9.630
P/E ratio (avg)x
36.29
34.37
36.19
38.79
34.60
35.77
36.00
37.94
36.69
38.89
25.95
36.69
36.24
67
15.95
EV/EBITx
44.51
46.52
48.14
51.39
49.07
50.57
52.64
55.88
59.52
60.99
13.74
55.88
50.98
62
26.03
FCF yield (avg)%
25.96
27.99
30.21
32.96
34.90
34.72
32.59
35.50
36.65
38.97
20.80
35.50
33.84
46
9.05
FCF margin%
7.87
10.33
11.63
12.15
11.50
13.85
11.90
13.76
12.54
15.54
2.86
13.76
12.02
41
1.667
FCF / Net incomex
0.547
0.499
0.511
0.539
0.515
0.529
0.539
0.493
0.479
0.513
1.154
0.513
0.514
74
22.80
ROIC%
13.59
14.28
15.89
14.44
11.61
11.17
12.19
13.16
14.93
15.59
16.41
13.16
13.94
87
17.71
Return on equity%
25.25
24.03
25.75
27.18
30.01
32.64
35.50
35.30
34.72
33.39
9.58
34.72
31.33
51
14.25
Return on assets%
1.19
2.26
4.12
3.23
0.67
0.40
0.40
0.40
0.40
0.40
23.93
0.40
0.54
20
5.14
EPS₹
14.99
15.74
15.09
12.73
13.08
11.12
11.88
12.22
12.25
11.98
5.47
(1.75%)
(2.38%)
—
9.16
EPS growth%
13.64
14.74
13.61
11.16
9.53
9.02
11.54
8.75
6.91
5.63
10.42
8.75
10.35
91
13.43
Bookvalue per sh₹
12.64
11.59
11.28
11.46
10.66
10.71
11.13
10.74
11.19
11.57
6.24
1.65%
(0.27%)
—
7.65
FCF per share₹
7.54
7.34
7.82
7.36
7.26
7.47
7.85
7.51
8.10
9.06
10.71
4.54%
1.70%
—
12.98
Dividend per sh₹
15.12
16.01
14.51
13.85
12.40
13.50
14.32
14.62
15.47
15.02
12.22
3.92%
(1.35%)
—
26.51
Div yield (avg)%
4.08
6.34
5.44
7.29
8.16
5.91
5.25
5.94
5.20
4.41
24.63
5.25
5.67
41
9.10
Payout ratio%
31.04
33.41
34.34
36.48
35.40
35.04
36.04
33.80
32.54
31.59
25.14
33.80
34.07
19
16.97
Shares (diluted)M
18.54
19.48
20.29
19.88
19.18
21.38
20.55
20.14
19.68
22.07
17.35
2.84%
1.85%
5
6.82
Buyback yield%
0.90
0.40
0.40
0.40
3.28
6.21
6.68
6.15
5.89
6.23
17.27
6.21
4.58
37
1.557
D/E ratiox
1.324
1.353
1.281
1.274
1.311
1.445
1.320
1.313
1.293
1.376
1.461
1.320
1.317
74
261.5
Enterprise value₹M
308.4
359.1
412.0
421.9
458.6
521.2
544.0
641.8
638.2
749.6
75.10
10.32%
10.72%
35
226.9
LT debt₹M
71.96
64.61
62.42
66.16
67.91
70.51
70.36
71.92
74.36
65.74
25.46
(0.65%)
(0.91%)
94
Revenue
₹255.3M
1.21%
1.00×
Cost of revenue
₹160.1M
1.38%
1.02×
Operating expenses
₹55.17M
1.03%
0.98×
Spread over hurdle
12.79%