55.16
Revenue₹M
304.1
314.3
324.2
324.8
332.2
330.2
334.4
333.1
339.5
338.3
59.59
0.36%
1.18%
39
13.35
Revenue growth%
29.45
29.06
30.68
32.47
32.80
33.36
31.27
32.67
30.57
32.28
25.53
32.28
31.78
58
19.92
Gross margin%
27.26
26.54
24.50
22.77
25.70
27.48
28.76
30.45
29.49
27.50
29.01
28.76
27.37
91
23.96
Operating margin%
19.85
21.68
20.01
18.23
17.87
17.61
19.81
20.10
19.84
21.14
10.78
19.84
19.84
59
28.93
Net margin%
5.56
7.46
10.37
10.50
11.45
13.56
11.14
9.62
9.17
8.84
17.07
9.62
10.00
32
24.49
P/E ratio (avg)x
49.26
46.52
52.57
57.82
64.50
72.55
84.41
95.16
110.1
109.1
37.21
95.16
68.52
86
13.95
EV/EBITx
10.70
10.61
9.648
9.715
10.16
9.641
9.434
8.327
7.447
7.489
16.56
8.327
9.645
85
14.16
FCF yield (avg)%
1.36
2.10
3.24
5.68
6.41
5.34
4.06
1.16
2.65
2.46
5.66
2.65
2.94
26
26.19
FCF margin%
6.99
6.90
5.37
6.34
7.87
9.94
7.59
10.14
9.47
12.33
26.00
9.94
7.73
30
1.388
FCF / Net incomex
0.851
0.768
0.680
0.600
0.598
0.504
0.484
0.500
0.455
0.477
0.810
0.484
0.551
72
10.15
ROIC%
28.75
28.69
29.85
32.52
32.14
32.94
35.01
33.48
33.04
31.12
29.11
33.04
32.33
11
5.35
Return on equity%
27.67
26.79
28.16
27.79
29.25
27.65
26.49
26.18
28.65
28.20
4.47
27.65
27.73
75
28.93
Return on assets%
2.73
4.82
4.94
4.45
6.50
8.31
9.12
7.97
10.68
10.04
22.14
9.12
7.23
60
1.74
EPS₹
0.94
1.05
1.06
1.22
1.27
1.18
1.22
1.29
1.31
1.47
1.80
3.01%
5.52%
—
4.87
EPS growth%
25.53
27.74
30.23
31.76
30.24
32.68
32.98
30.02
29.01
30.30
21.54
30.30
30.23
21
3.84
Bookvalue per sh₹
3.80
3.49
3.77
3.47
3.24
3.18
3.49
3.76
3.62
3.69
1.12
2.63%
0.18%
—
1.24
FCF per share₹
2.31
2.31
2.51
2.40
2.48
2.57
2.24
2.14
1.95
1.75
2.61
(6.66%)
(2.21%)
—
2.09
Dividend per sh₹
1.22
1.38
1.44
1.65
1.61
1.57
1.50
1.75
1.77
1.85
2.53
2.79%
5.83%
—
3.52
Div yield (avg)%
17.88
18.23
17.92
18.81
17.67
19.73
21.69
19.71
21.64
23.33
15.46
21.64
19.26
49
18.81
Payout ratio%
17.77
16.39
13.58
16.45
18.38
20.63
23.25
23.65
23.95
22.02
5.06
23.25
19.50
11
118.2
Shares (diluted)M
159.8
191.3
203.2
225.4
230.4
223.8
234.7
261.6
255.7
267.6
121.9
3.04%
5.55%
11
6.24
Buyback yield%
30.84
30.18
32.63
34.27
32.53
33.19
33.61
36.52
36.99
33.99
22.29
33.99
33.40
67
1.251
D/E ratiox
1.436
1.403
1.579
1.704
1.825
1.977
1.995
1.932
2.269
2.199
1.774
1.995
1.879
78
245.0
Enterprise value₹M
272.2
296.6
272.3
274.4
277.0
261.6
280.9
322.4
333.1
321.0
70.62
2.99%
2.81%
14
298.4
LT debt₹M
240.5
229.1
207.5
209.3
180.7
171.6
175.7
175.6
180.4
160.3
322.9
(2.37%)
(3.98%)
73
Revenue
₹338.3M
1.18%
1.00×
Cost of revenue
₹150.5M
1.09%
0.99×
Operating expenses
₹75.82M
1.00%
0.98×
Goodwill & intangibles
17.95%
Spread over hurdle
(4.07%)