33.23
Revenue₹M
213.7
228.9
237.9
250.1
264.6
281.1
294.6
308.7
329.6
353.8
35.70
5.99%
5.75%
79
28.83
Revenue growth%
14.12
12.99
12.13
13.94
13.37
10.62
10.69
12.63
13.28
11.36
11.41
11.36
12.81
49
13.81
Gross margin%
27.77
30.63
31.80
29.21
26.43
28.41
27.95
30.71
29.83
29.77
27.76
29.77
29.49
30
5.44
Operating margin%
11.25
10.95
10.60
13.34
12.45
12.28
13.40
15.85
17.93
19.14
22.26
15.85
12.89
88
11.28
Net margin%
15.90
13.29
12.65
14.99
14.73
16.22
16.18
16.27
15.54
12.80
8.30
16.18
15.26
46
37.84
P/E ratio (avg)x
25.99
26.57
26.50
26.12
29.72
31.07
30.88
33.61
32.94
37.23
34.40
32.94
30.30
83
23.83
EV/EBITx
11.20
12.67
11.60
13.00
14.34
13.57
12.96
12.99
13.53
12.98
17.07
12.99
12.99
10
4.13
FCF yield (avg)%
19.17
20.84
19.92
19.87
22.58
23.39
22.94
22.18
20.67
20.62
26.40
22.18
20.75
59
27.09
FCF margin%
13.80
16.30
13.32
13.93
16.52
15.97
14.68
16.28
17.00
16.31
21.54
16.28
16.13
34
1.597
FCF / Net incomex
1.060
1.200
1.178
1.334
1.353
1.482
1.695
1.892
2.106
2.263
0.647
1.892
1.418
81
23.33
ROIC%
18.92
20.59
18.31
17.55
16.25
13.37
10.66
11.84
11.23
10.57
22.10
11.23
14.81
76
3.26
Return on equity%
21.34
22.08
21.62
20.66
21.49
23.40
21.67
21.46
19.91
21.66
23.95
21.66
21.55
30
13.63
Return on assets%
21.63
19.46
17.93
18.91
17.32
17.21
15.12
17.25
18.65
15.75
12.23
17.21
17.62
37
2.89
EPS₹
1.86
1.65
1.83
2.02
1.91
1.80
1.65
1.60
1.64
1.78
2.96
(1.43%)
(0.35%)
—
22.20
EPS growth%
3.83
4.24
6.08
7.71
4.71
2.29
0.91
1.16
1.97
0.67
3.96
1.16
3.06
91
3.84
Bookvalue per sh₹
2.64
2.66
2.68
2.82
3.03
3.28
3.59
3.61
3.87
4.06
5.74
5.98%
4.13%
—
4.34
FCF per share₹
2.15
2.24
2.54
2.59
2.78
2.82
2.73
2.63
3.04
3.40
1.10
4.09%
5.59%
—
1.90
Dividend per sh₹
1.18
1.33
1.22
1.34
1.48
1.54
1.68
1.65
1.66
1.78
3.40
3.67%
5.51%
—
13.42
Div yield (avg)%
15.48
18.00
20.03
20.87
20.78
22.97
21.78
22.13
24.03
25.59
9.35
22.97
21.33
34
24.18
Payout ratio%
19.47
21.11
20.21
18.42
20.96
21.23
19.89
17.78
15.27
16.24
24.80
17.78
19.68
14
17.98
Shares (diluted)M
22.22
22.41
20.64
19.62
18.43
17.31
17.14
15.70
17.80
18.98
18.04
0.59%
(0.77%)
6
14.35
Buyback yield%
11.85
12.17
13.57
14.18
16.93
15.94
18.13
16.18
18.51
21.12
6.05
18.13
16.06
88
0.320
D/E ratiox
0.550
0.560
0.670
0.683
0.705
0.690
0.705
0.835
0.943
1.087
0.254
0.835
0.697
36
241.6
Enterprise value₹M
201.9
188.1
192.1
195.6
213.1
239.0
249.2
260.8
262.0
244.9
132.8
2.82%
2.09%
40
159.2
LT debt₹M
365.7
372.6
372.4
409.1
411.2
467.8
475.8
496.0
592.8
674.9
124.3
10.42%
7.31%
76
Revenue
₹353.8M
5.75%
1.00×
Cost of revenue
₹201.3M
5.57%
0.98×
Operating expenses
₹48.82M
6.28%
1.05×
Property and equipment
18.19%
Spread over hurdle
59.23%