156.5
Revenue₹M
150.2
155.9
160.5
165.9
169.9
169.7
175.0
183.2
185.4
192.9
162.5
2.58%
2.71%
15
12.56
Revenue growth%
2.84
0.90
0.40
0.40
0.40
0.40
0.54
0.40
1.39
0.40
3.56
0.40
0.40
19
5.86
Gross margin%
4.27
1.41
0.65
2.14
4.12
4.37
5.84
4.92
2.26
3.08
2.08
4.37
3.60
63
23.22
Operating margin%
15.65
16.85
14.58
12.57
10.73
13.64
15.75
13.44
16.32
14.80
15.07
14.80
14.69
77
26.35
Net margin%
17.06
15.51
14.48
17.43
15.05
16.48
15.33
15.22
13.30
14.86
23.81
15.22
15.27
58
15.74
P/E ratio (avg)x
27.12
24.83
24.10
21.42
21.44
20.75
18.44
18.32
16.82
16.32
22.39
18.32
21.08
42
21.57
EV/EBITx
37.17
44.13
48.14
50.29
59.77
64.37
68.09
79.17
92.00
110.1
36.61
79.17
62.07
62
24.48
FCF yield (avg)%
9.90
10.22
7.97
9.70
6.77
6.22
8.13
10.16
9.06
11.29
23.09
9.06
9.38
32
15.65
FCF margin%
24.99
26.45
25.73
24.03
21.52
21.51
21.20
21.48
20.54
17.59
16.97
21.20
21.52
18
1.358
FCF / Net incomex
1.449
1.504
1.663
1.712
1.739
1.884
2.013
2.024
1.957
1.974
1.159
1.974
1.812
36
22.75
ROIC%
5.48
5.40
5.29
7.83
8.42
6.81
8.72
10.20
11.38
12.20
9.83
10.20
8.13
89
26.49
Return on equity%
0.40
0.40
0.40
0.40
2.84
1.09
0.40
0.40
0.40
2.32
16.88
0.40
0.40
84
21.12
Return on assets%
27.63
27.61
27.63
26.83
25.56
22.65
24.29
26.64
24.61
26.34
25.97
24.61
26.49
66
6.39
EPS₹
2.29
2.25
2.19
2.44
2.41
2.37
2.23
2.18
2.33
2.30
6.52
(0.88%)
0.91%
—
23.98
EPS growth%
24.96
24.60
24.72
25.66
25.91
23.51
23.06
22.61
20.74
20.04
19.71
22.61
24.06
71
8.43
Bookvalue per sh₹
3.01
3.18
3.11
3.69
3.85
4.13
4.15
4.74
5.30
5.76
5.45
8.41%
7.61%
—
6.05
FCF per share₹
7.08
7.12
7.16
8.30
8.40
9.90
10.49
10.83
11.56
11.36
1.31
6.22%
5.50%
—
8.48
Dividend per sh₹
5.04
5.00
4.77
4.55
4.96
4.68
4.71
4.58
4.68
4.99
6.44
0.12%
0.91%
—
17.76
Div yield (avg)%
17.38
17.96
20.65
18.10
20.58
22.06
21.66
22.09
20.28
17.36
15.08
21.66
20.43
34
2.18
Payout ratio%
18.35
17.37
17.49
16.02
14.66
15.43
12.54
10.19
11.80
11.21
16.21
11.80
15.04
52
9.109
Shares (diluted)M
7.379
6.391
6.819
7.235
7.329
7.684
7.485
8.092
8.611
8.958
9.220
4.10%
0.87%
30
19.27
Buyback yield%
15.85
17.17
16.47
16.33
18.61
19.19
19.75
21.17
21.10
23.00
26.48
21.10
18.90
87
0.501
D/E ratiox
1.878
1.782
1.988
1.969
2.013
2.083
2.016
2.241
2.358
2.456
1.561
2.241
2.014
39
156.7
Enterprise value₹M
81.84
76.73
80.45
75.92
78.12
73.70
76.92
79.69
87.13
84.24
194.8
1.52%
(0.45%)
83
204.8
LT debt₹M
139.7
157.2
141.7
156.7
152.2
142.7
154.2
153.5
154.5
141.3
202.7
(1.47%)
0.11%
32
Revenue
₹192.9M
2.71%
1.00×
Cost of revenue
₹121.7M
2.43%
0.97×
Operating expenses
₹45.94M
2.97%
1.03×
Cash and investments
18.43%
Spread over hurdle
(8.08%)