279.3
Revenue₹M
295.6
302.9
309.1
314.5
320.2
324.3
328.1
331.0
330.9
330.3
293.4
0.62%
1.21%
18
19.24
Revenue growth%
23.36
24.14
25.67
25.00
25.87
24.92
27.90
28.24
28.31
27.82
3.42
27.90
25.77
62
25.92
Gross margin%
5.99
3.37
2.08
0.40
3.37
0.95
0.40
2.00
0.40
0.40
11.37
0.40
1.48
75
3.51
Operating margin%
25.45
22.89
24.84
26.37
23.61
25.03
22.73
24.94
25.37
26.56
13.26
25.03
24.98
58
8.72
Net margin%
13.60
15.78
14.58
14.56
11.70
9.24
10.95
11.65
12.80
13.13
7.46
11.65
12.96
36
20.04
P/E ratio (avg)x
32.04
36.70
41.16
37.85
36.24
33.13
33.32
36.72
41.81
39.14
29.92
36.72
36.71
71
20.04
EV/EBITx
22.11
19.84
19.29
17.59
19.42
20.35
22.68
22.24
20.01
21.14
21.69
21.14
20.18
92
4.63
FCF yield (avg)%
29.35
29.49
26.92
24.11
26.48
28.65
30.68
31.12
32.42
32.58
8.77
31.12
29.42
59
10.74
FCF margin%
30.88
31.99
29.31
27.19
28.53
26.86
27.71
26.05
25.61
26.55
5.00
26.55
27.45
76
1.372
FCF / Net incomex
1.024
1.001
0.954
0.953
0.989
0.963
0.908
0.947
1.057
1.021
0.609
0.963
0.976
27
10.85
ROIC%
19.10
20.73
21.18
22.78
24.15
24.86
26.71
27.99
29.41
28.73
7.49
27.99
24.51
81
7.11
Return on equity%
18.40
16.34
15.75
18.64
19.03
17.50
18.37
17.84
15.38
16.54
22.58
17.50
17.67
32
29.44
Return on assets%
10.10
10.44
11.01
9.04
6.86
5.86
8.61
6.26
4.82
4.31
27.33
5.86
7.74
53
7.14
EPS₹
2.49
2.61
2.67
2.82
2.77
2.55
2.45
2.18
2.29
2.00
7.64
(6.25%)
(1.26%)
—
26.19
EPS growth%
11.03
13.79
16.37
18.74
17.08
16.11
18.79
17.55
16.94
16.13
16.08
16.94
16.65
74
7.91
Bookvalue per sh₹
11.45
10.83
11.83
12.11
11.98
12.15
12.53
12.73
12.49
12.78
3.27
1.29%
0.76%
—
7.02
FCF per share₹
5.63
5.76
5.91
6.10
6.15
6.20
6.36
7.15
7.77
7.62
6.76
4.40%
2.34%
—
3.63
Dividend per sh₹
9.59
9.90
9.17
8.47
7.42
6.87
5.91
6.12
5.72
5.60
12.96
(5.47%)
(6.22%)
—
12.47
Div yield (avg)%
22.69
24.82
27.79
27.28
29.99
28.41
28.97
30.52
28.66
29.47
6.09
28.97
28.53
74
11.44
Payout ratio%
19.87
18.60
21.20
23.41
26.34
25.00
27.68
26.65
26.06
27.70
17.30
26.65
25.53
80
11.11
Shares (diluted)M
11.89
11.26
11.40
11.57
12.45
10.85
9.478
8.497
8.829
8.049
11.10
(8.35%)
(3.23%)
55
6.45
Buyback yield%
26.36
29.24
26.87
26.13
24.09
21.66
21.42
21.02
23.11
22.18
27.68
21.66
23.60
89
1.655
D/E ratiox
0.271
0.282
0.329
0.353
0.356
0.371
0.359
0.404
0.456
0.479
1.589
0.404
0.358
23
258.4
Enterprise value₹M
192.7
202.1
206.7
212.0
223.0
218.1
187.8
190.6
174.0
159.7
102.5
(6.46%)
(2.38%)
69
194.5
LT debt₹M
169.5
153.5
145.4
140.7
153.5
161.1
146.9
159.6
155.8
143.3
288.4
(1.37%)
(1.48%)
27
Revenue
₹330.3M
1.21%
1.00×
Cost of revenue
₹218.9M
1.17%
1.00×
Operating expenses
₹76.14M
1.12%
0.99×
Spread over hurdle
(9.05%)