213.1
Revenue₹M
333.0
344.0
357.5
364.7
375.8
387.3
398.5
400.3
413.5
427.4
226.9
2.61%
2.84%
79
9.33
Revenue growth%
3.24
0.47
1.74
0.40
2.50
4.48
2.07
3.24
1.80
0.40
24.89
2.07
1.94
9
16.63
Gross margin%
20.11
20.89
20.66
19.08
17.17
19.07
16.31
18.30
20.96
17.97
6.21
18.30
19.07
18
7.37
Operating margin%
1.36
0.40
1.19
0.63
0.40
0.97
0.51
0.65
0.40
1.17
21.47
0.65
0.64
55
3.02
Net margin%
20.67
22.20
19.52
21.12
24.03
24.63
26.54
27.02
24.96
27.12
25.95
26.54
24.33
89
25.82
P/E ratio (avg)x
29.90
33.52
39.13
41.46
44.40
47.97
49.02
51.15
56.59
61.77
14.02
51.15
46.18
36
37.05
EV/EBITx
38.79
42.13
43.53
45.17
50.19
49.39
54.55
55.86
59.62
68.07
26.37
55.86
49.79
89
13.95
FCF yield (avg)%
19.97
20.62
22.50
19.64
19.55
21.10
22.41
22.74
19.93
21.68
21.10
21.68
20.86
20
11.40
FCF margin%
20.30
20.84
19.81
18.70
18.72
18.28
20.58
19.05
21.65
21.17
8.99
20.58
20.06
90
1.409
FCF / Net incomex
0.240
0.278
0.324
0.336
0.374
0.376
0.376
0.428
0.445
0.472
0.461
0.428
0.375
62
19.38
ROIC%
8.82
10.29
9.12
11.28
12.07
9.91
10.88
13.70
16.50
16.29
6.57
13.70
11.08
83
8.17
Return on equity%
12.56
12.33
12.24
12.38
14.19
12.50
15.25
13.17
11.86
10.04
16.44
12.50
12.44
33
17.27
Return on assets%
20.04
18.66
16.98
14.75
17.40
17.23
14.79
13.85
15.07
14.73
6.56
14.79
16.02
35
6.39
EPS₹
6.90
7.04
7.46
8.74
9.73
10.56
11.23
12.21
12.37
12.16
6.92
4.56%
6.84%
—
8.31
EPS growth%
17.34
16.06
17.93
18.75
21.01
20.03
18.29
20.55
17.83
17.85
5.04
18.29
18.11
85
4.72
Bookvalue per sh₹
3.92
4.61
4.78
5.61
5.89
6.86
6.49
6.57
7.56
8.54
9.84
7.70%
9.58%
—
10.28
FCF per share₹
6.81
6.33
7.28
8.00
8.21
7.52
6.94
6.56
7.08
6.74
7.47
(3.88%)
1.14%
—
3.33
Dividend per sh₹
8.40
9.00
9.18
10.18
10.50
10.96
11.32
11.88
13.31
13.68
10.45
5.43%
5.62%
—
24.68
Div yield (avg)%
17.58
19.58
18.91
19.65
21.64
19.38
20.22
20.98
18.18
18.52
4.79
19.38
19.48
67
18.67
Payout ratio%
2.72
2.10
1.15
1.59
4.11
6.12
3.78
2.33
0.40
0.40
6.39
2.33
2.22
74
30.03
Shares (diluted)M
44.31
50.23
48.00
50.64
56.66
58.13
59.00
69.27
73.47
83.12
29.47
7.97%
7.94%
67
9.71
Buyback yield%
4.35
3.73
3.28
0.50
3.41
3.07
5.89
4.74
5.70
5.52
4.64
5.52
4.04
37
1.586
D/E ratiox
0.570
0.578
0.641
0.615
0.609
0.665
0.764
0.879
0.982
1.137
0.209
0.879
0.653
36
315.7
Enterprise value₹M
426.0
418.4
410.7
490.6
552.7
575.2
677.0
728.4
748.6
758.1
246.7
6.52%
5.51%
77
94.23
LT debt₹M
257.5
309.6
315.1
333.4
394.1
420.0
480.2
575.5
609.7
703.4
132.0
12.29%
11.08%
16
Revenue
₹427.4M
2.84%
1.00×
Cost of revenue
₹228.7M
2.96%
1.01×
Operating expenses
₹65.02M
1.91%
0.91×
Cash and investments
16.42%
Spread over hurdle
52.99%