72.55
Revenue₹M
245.7
254.6
264.3
274.0
278.6
284.7
295.6
310.8
316.2
324.0
80.44
3.07%
3.27%
17
16.75
Revenue growth%
15.08
16.44
13.73
14.02
11.14
13.56
16.33
16.83
16.13
18.17
4.02
16.33
15.60
5
26.96
Gross margin%
6.93
9.14
7.70
7.56
7.67
7.11
8.65
5.79
3.99
6.84
2.54
6.84
7.34
70
22.80
Operating margin%
16.64
15.18
14.63
17.20
15.26
15.10
15.68
15.77
14.93
13.87
6.30
15.10
15.22
78
23.02
Net margin%
12.33
14.96
14.91
12.22
10.16
7.30
7.70
6.40
7.10
7.49
17.23
7.30
8.93
68
33.36
P/E ratio (avg)x
23.71
21.39
20.82
19.98
19.77
21.14
21.88
22.04
19.25
18.84
25.19
21.14
20.98
37
21.64
EV/EBITx
31.57
28.22
25.62
24.39
26.35
25.80
23.44
21.75
23.28
21.51
27.96
23.28
25.01
52
26.02
FCF yield (avg)%
18.08
17.95
18.18
18.31
17.44
18.35
16.43
15.88
13.86
12.71
13.04
15.88
17.70
92
20.19
FCF margin%
8.98
6.25
7.04
10.02
7.88
7.15
4.98
7.56
6.36
8.60
22.86
7.15
7.36
37
0.492
FCF / Net incomex
0.512
0.443
0.484
0.435
0.439
0.385
0.344
0.339
0.342
0.304
1.418
0.342
0.410
20
28.58
ROIC%
24.53
22.16
21.12
23.29
24.90
23.36
23.52
25.07
25.98
28.61
5.17
25.07
24.02
85
22.62
Return on equity%
8.31
8.23
6.38
9.08
8.10
10.10
11.38
12.42
10.34
8.50
13.37
10.34
8.79
92
6.78
Return on assets%
15.71
17.64
17.81
17.63
20.58
20.05
20.29
21.55
20.01
19.91
17.15
20.05
19.96
18
2.74
EPS₹
16.58
15.51
15.26
14.68
13.61
13.61
14.19
13.20
13.15
14.74
3.06
1.61%
(0.73%)
—
11.73
EPS growth%
11.55
9.10
10.58
12.64
11.98
13.16
15.09
15.24
13.88
15.76
3.59
15.09
12.90
46
16.67
Bookvalue per sh₹
6.81
7.02
6.63
6.15
6.80
6.09
6.41
6.82
7.22
6.85
2.38
0.13%
(0.52%)
—
15.08
FCF per share₹
8.74
9.12
9.57
9.41
9.40
10.31
10.35
10.75
9.56
8.82
8.52
(1.26%)
(1.09%)
—
15.10
Dividend per sh₹
21.87
22.21
21.80
25.51
28.89
28.48
30.41
33.48
37.82
38.87
4.52
6.12%
6.14%
—
8.57
Div yield (avg)%
22.20
19.29
21.55
24.13
21.91
21.34
20.16
20.45
18.59
18.10
13.84
20.16
20.90
9
2.62
Payout ratio%
7.33
4.54
4.15
7.02
4.49
6.12
7.89
8.73
7.02
9.57
27.46
7.89
7.02
63
18.32
Shares (diluted)M
35.23
35.28
39.80
39.67
40.18
41.97
42.04
51.02
58.99
58.36
17.96
7.75%
6.84%
83
14.59
Buyback yield%
18.08
15.82
17.57
16.80
14.26
17.19
18.73
19.19
16.32
17.24
9.93
17.24
17.21
86
1.558
D/E ratiox
1.028
1.027
1.006
1.059
1.140
1.134
1.151
1.241
1.316
1.253
1.206
1.241
1.137
67
404.1
Enterprise value₹M
258.6
306.7
314.1
306.7
322.5
366.7
385.9
390.1
445.1
448.5
84.11
6.82%
6.31%
31
294.6
LT debt₹M
190.6
202.6
213.6
223.3
233.6
241.8
282.5
303.4
308.7
323.4
162.5
6.72%
7.01%
87
Revenue
₹324.0M
3.27%
1.00×
Cost of revenue
₹175.8M
3.00%
0.97×
Operating expenses
₹38.65M
3.28%
1.00×
Spread over hurdle
(4.52%)