106.5
Revenue₹M
228.4
242.4
252.8
265.6
284.0
303.2
315.3
335.7
361.2
380.8
113.6
6.04%
5.73%
41
22.77
Revenue growth%
4.85
5.86
3.30
0.80
2.57
3.40
5.19
6.08
5.58
5.91
17.40
5.58
5.02
21
20.53
Gross margin%
6.94
9.24
8.43
5.67
7.74
9.51
9.98
10.68
12.35
9.53
25.39
9.98
9.38
29
15.05
Operating margin%
18.65
20.39
18.60
18.48
18.18
17.50
17.78
15.37
17.04
19.14
29.44
17.50
18.33
76
10.69
Net margin%
20.15
17.26
16.92
14.87
13.55
12.37
14.36
12.88
12.78
10.17
21.91
12.78
13.96
7
32.07
P/E ratio (avg)x
22.53
23.56
23.06
24.61
28.61
32.97
35.42
37.19
37.20
44.14
28.02
37.19
30.79
71
35.98
EV/EBITx
8.174
8.498
7.916
7.942
7.832
8.249
7.991
8.901
9.439
10.21
18.72
8.901
8.212
89
10.09
FCF yield (avg)%
16.91
19.26
16.64
16.55
18.06
16.36
14.05
13.38
12.86
11.99
9.92
13.38
16.46
66
5.70
FCF margin%
11.02
8.79
8.42
10.45
10.33
13.29
13.31
15.46
14.69
17.07
23.04
14.69
12.15
8
0.452
FCF / Net incomex
1.378
1.411
1.424
1.620
1.935
2.237
2.643
2.956
3.096
3.571
0.392
2.956
2.086
25
10.18
ROIC%
5.21
4.38
4.91
1.97
0.40
0.40
0.40
0.40
3.38
1.50
11.22
0.40
1.73
76
24.40
Return on equity%
6.00
6.95
4.47
5.61
6.58
6.92
9.75
8.37
6.08
6.18
13.49
6.92
6.38
17
21.14
Return on assets%
26.14
24.88
27.46
30.34
29.52
28.34
30.90
32.60
30.55
32.55
3.65
30.90
29.93
63
11.25
EPS₹
24.09
28.34
30.62
34.17
39.57
44.15
48.55
53.39
62.78
73.52
12.45
13.19%
13.25%
—
9.03
EPS growth%
14.30
14.10
14.75
15.75
14.07
14.34
11.62
11.93
11.46
12.21
12.71
11.93
14.08
32
6.97
Bookvalue per sh₹
2.84
2.99
3.09
3.40
3.41
3.25
3.23
3.10
3.57
3.72
11.50
1.75%
3.98%
—
11.88
FCF per share₹
10.28
9.47
10.72
11.07
12.19
11.89
12.16
11.62
11.18
10.90
4.42
(2.20%)
0.47%
—
9.53
Dividend per sh₹
8.61
10.33
11.22
13.39
13.58
14.46
15.18
15.48
15.96
18.51
2.88
6.39%
8.18%
—
15.65
Div yield (avg)%
0.40
0.40
2.08
0.40
0.40
0.60
0.40
0.40
0.40
2.65
5.30
0.40
0.40
38
23.28
Payout ratio%
8.84
8.44
10.33
7.98
5.18
5.82
7.03
4.40
6.11
8.67
19.71
6.11
7.50
31
11.77
Shares (diluted)M
12.00
13.02
12.97
15.21
17.50
19.09
18.42
20.20
19.69
21.33
11.81
4.04%
7.66%
47
24.49
Buyback yield%
13.86
13.74
15.93
18.67
21.57
21.09
18.54
20.24
17.78
17.81
8.69
18.54
18.17
47
0.124
D/E ratiox
1.385
1.471
1.631
1.884
1.901
2.112
2.389
2.720
3.234
3.155
0.724
2.720
2.006
13
251.2
Enterprise value₹M
87.48
94.99
99.76
111.2
116.4
109.6
121.0
114.8
117.4
130.4
62.71
2.29%
3.29%
25
259.8
LT debt₹M
160.8
153.9
166.6
188.3
184.5
183.5
173.3
160.5
144.1
160.3
271.4
(2.77%)
0.98%
74
Revenue
₹380.8M
5.73%
1.00×
Cost of revenue
₹260.8M
5.84%
1.01×
Operating expenses
₹67.73M
4.81%
0.92×
Cash and investments
17.50%
Goodwill & intangibles
15.21%
Spread over hurdle
(6.29%)