186.2
Revenue₹M
338.7
344.1
359.1
375.2
390.9
394.4
398.0
400.1
404.7
408.9
197.5
0.91%
2.13%
28
18.52
Revenue growth%
5.76
4.25
6.00
8.94
9.63
10.64
8.95
7.47
5.92
4.39
15.21
7.47
6.74
57
10.70
Gross margin%
23.75
26.26
25.89
23.25
23.80
21.03
20.26
21.41
23.59
23.86
12.13
21.41
23.67
81
17.32
Operating margin%
0.40
0.40
2.09
1.39
1.43
0.40
0.40
0.40
1.81
0.40
29.63
0.40
0.40
41
25.65
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
3.19
1.50
4.20
5.42
17.09
3.19
0.40
57
25.77
P/E ratio (avg)x
31.48
28.86
24.92
21.86
19.32
16.72
15.23
14.67
13.32
12.24
19.68
14.67
18.02
20
32.73
EV/EBITx
21.16
20.48
22.28
21.20
20.57
20.85
20.78
23.69
25.02
27.97
37.15
23.69
21.18
90
12.82
FCF yield (avg)%
24.07
26.00
28.76
29.22
30.37
31.95
30.61
30.61
33.05
33.39
27.93
31.95
30.49
74
19.15
FCF margin%
15.45
13.05
13.78
14.52
16.80
17.85
16.77
15.35
17.16
19.80
18.26
17.16
16.11
91
0.298
FCF / Net incomex
0.528
0.536
0.568
0.576
0.559
0.584
0.511
0.455
0.409
0.351
1.461
0.455
0.532
55
3.90
ROIC%
10.44
11.42
13.47
11.48
8.79
10.09
12.48
9.49
8.93
11.50
22.12
10.09
10.93
33
22.86
Return on equity%
27.86
27.93
27.65
27.23
30.03
27.78
26.71
28.35
31.08
28.61
2.08
28.35
27.90
20
2.75
Return on assets%
23.30
23.21
23.74
22.08
24.68
22.04
20.47
21.17
18.31
18.48
28.67
20.47
22.06
23
6.39
EPS₹
6.08
6.11
6.08
6.12
6.62
7.03
7.57
8.11
8.07
7.88
7.09
3.54%
3.15%
—
20.41
EPS growth%
10.43
11.13
9.72
11.23
8.61
8.49
7.81
10.59
12.25
12.26
3.93
10.59
10.51
48
7.91
Bookvalue per sh₹
10.58
10.55
11.34
12.04
11.53
11.35
11.78
12.59
11.83
13.30
4.36
2.91%
2.97%
—
2.89
FCF per share₹
27.89
29.04
29.70
32.35
35.03
35.25
41.58
44.28
47.60
48.53
15.24
6.74%
7.26%
—
5.98
Dividend per sh₹
7.09
7.63
7.22
8.35
8.38
9.31
9.08
9.86
11.43
11.45
18.07
6.44%
5.58%
—
4.25
Div yield (avg)%
11.69
13.54
11.36
12.19
13.75
13.38
13.75
14.71
14.29
13.70
25.09
13.75
13.62
45
25.62
Payout ratio%
15.93
17.42
14.73
14.60
13.44
15.15
16.55
15.18
16.22
16.67
13.44
16.22
15.56
76
12.62
Shares (diluted)M
17.82
19.26
19.47
21.75
24.24
25.97
25.41
29.81
33.80
37.27
12.43
8.98%
8.12%
27
23.01
Buyback yield%
11.47
12.18
15.14
16.16
15.82
13.49
14.67
16.95
17.58
19.52
4.34
16.95
15.48
37
1.286
D/E ratiox
0.573
0.543
0.532
0.529
0.492
0.489
0.453
0.440
0.483
0.496
1.553
0.483
0.494
9
43.40
Enterprise value₹M
236.4
251.3
260.9
262.4
275.1
263.9
233.0
216.9
208.4
199.8
281.7
(6.20%)
(2.45%)
82
86.81
LT debt₹M
302.4
331.5
330.2
324.8
376.7
440.7
525.2
620.2
673.8
673.0
345.1
12.31%
9.28%
24
Revenue
₹408.9M
2.13%
1.00×
Cost of revenue
₹240.5M
2.34%
1.02×
Operating expenses
₹47.46M
1.93%
0.98×
Cash and investments
19.14%
Goodwill & intangibles
16.57%
Return on capital
180.93%
Spread over hurdle
168.19%