244.8
Revenue₹M
275.3
270.7
269.8
265.1
263.0
269.5
275.2
273.3
270.4
265.7
262.7
0.20%
(0.49%)
9
9.96
Revenue growth%
21.24
22.08
24.74
26.60
28.89
30.78
29.91
29.56
27.39
27.76
15.68
29.56
27.58
53
23.83
Gross margin%
11.09
10.63
9.84
12.29
10.53
13.30
13.75
14.38
15.02
16.96
3.61
14.38
12.79
15
17.67
Operating margin%
19.71
19.40
19.58
21.83
24.42
23.84
21.93
22.36
24.30
24.09
28.19
23.84
22.15
15
7.86
Net margin%
19.80
17.41
15.14
14.72
13.71
14.82
14.32
12.74
11.79
11.12
23.04
12.74
14.52
21
15.97
P/E ratio (avg)x
19.45
21.62
22.81
23.18
22.82
27.48
26.87
29.44
35.26
38.59
24.49
29.44
25.02
50
24.66
EV/EBITx
30.17
32.87
36.16
32.98
36.77
40.54
43.77
48.91
47.50
51.08
6.927
47.50
38.65
48
27.28
FCF yield (avg)%
3.32
4.99
6.65
5.65
4.22
2.89
2.00
0.40
0.40
2.32
21.81
2.00
3.10
64
22.01
FCF margin%
18.75
21.27
18.49
15.81
15.43
17.71
20.53
23.32
20.81
18.21
8.87
20.53
18.62
9
0.293
FCF / Net incomex
2.351
2.577
3.041
3.285
3.926
4.386
4.349
4.330
5.057
5.245
0.658
4.386
4.128
36
19.32
ROIC%
13.80
13.68
13.04
15.33
17.45
19.63
22.03
21.48
20.66
19.95
13.73
20.66
18.54
21
19.79
Return on equity%
16.65
18.48
15.94
18.29
19.29
20.82
18.76
16.34
15.80
17.09
9.08
17.09
17.69
17
28.93
Return on assets%
33.48
34.74
36.39
35.88
33.19
31.53
28.83
30.97
29.31
26.84
4.32
29.31
32.36
5
1.30
EPS₹
4.36
4.53
5.09
4.74
5.42
5.41
6.13
5.97
5.73
6.50
1.38
3.71%
5.10%
—
18.29
EPS growth%
4.83
5.37
7.80
9.36
12.34
14.67
15.47
15.73
17.31
15.65
20.53
15.65
13.50
93
5.17
Bookvalue per sh₹
5.18
4.79
4.40
4.85
4.98
4.57
5.06
5.21
5.04
5.01
3.93
0.12%
(0.92%)
—
6.04
FCF per share₹
2.99
2.74
3.03
3.36
3.66
3.88
4.10
4.63
4.76
4.58
4.88
4.57%
4.61%
—
1.24
Dividend per sh₹
6.06
6.48
7.21
6.76
6.48
6.91
7.46
6.62
6.85
7.53
3.27
3.05%
3.17%
—
29.12
Div yield (avg)%
16.48
14.46
11.68
12.09
14.88
14.93
14.61
13.06
12.13
9.30
2.08
13.06
13.76
76
10.93
Payout ratio%
23.93
22.21
24.54
26.64
27.83
27.60
27.73
27.93
26.56
28.06
20.66
27.73
27.12
18
21.27
Shares (diluted)M
20.54
19.47
21.42
19.29
18.03
17.54
16.45
15.28
15.72
16.09
20.63
(2.25%)
(2.00%)
73
15.24
Buyback yield%
26.58
25.91
26.69
28.09
30.61
27.77
26.94
25.05
24.19
26.14
5.25
26.14
26.63
49
0.801
D/E ratiox
2.458
2.145
1.933
1.795
1.829
1.846
1.838
1.903
2.015
2.093
1.274
1.903
1.918
52
267.5
Enterprise value₹M
129.3
139.2
150.7
147.9
161.6
170.9
168.2
186.0
190.4
185.0
101.2
2.75%
3.23%
86
95.60
LT debt₹M
58.50
60.96
60.17
54.32
47.97
42.05
42.52
40.22
35.71
33.40
226.9
(6.98%)
(5.50%)
43
Revenue
₹265.7M
(0.49%)
1.00×
Cost of revenue
₹174.2M
(0.46%)
1.00×
Operating expenses
₹43.72M
(0.74%)
0.97×
Spread over hurdle
(6.74%)