99.99
Revenue₹M
522.6
518.0
526.0
530.9
524.2
538.8
537.0
535.4
546.0
548.0
107.7
0.89%
0.56%
35
4.95
Revenue growth%
29.69
32.51
34.61
35.91
36.55
37.80
38.25
36.21
35.38
33.78
11.28
36.21
35.65
84
14.23
Gross margin%
14.67
16.15
17.81
20.38
20.56
23.25
24.32
21.78
19.63
17.16
11.71
21.78
20.01
66
15.05
Operating margin%
4.14
6.26
7.59
5.61
7.14
10.04
9.44
8.12
6.68
7.48
29.81
8.12
7.31
18
6.47
Net margin%
29.83
30.21
28.88
28.83
27.94
27.84
26.88
29.59
26.69
29.50
17.93
27.84
28.85
71
25.59
P/E ratio (avg)x
15.12
16.45
18.73
17.82
17.76
17.25
18.36
20.11
19.19
21.98
33.76
19.19
18.09
65
25.05
EV/EBITx
24.81
23.32
22.57
24.98
22.48
21.87
20.94
19.09
18.07
18.99
10.22
19.09
22.18
52
21.44
FCF yield (avg)%
24.02
22.09
22.40
25.10
23.39
22.20
22.96
23.68
22.45
23.20
13.73
22.96
23.08
66
22.41
FCF margin%
12.87
11.89
11.95
9.74
12.62
10.62
11.20
12.31
12.58
15.43
9.66
12.31
12.13
11
1.017
FCF / Net incomex
0.514
0.547
0.550
0.627
0.652
0.720
0.873
0.857
0.976
1.134
1.621
0.873
0.686
78
13.75
ROIC%
14.89
13.52
12.72
11.83
11.61
10.91
10.60
8.80
9.31
11.79
23.57
10.60
11.70
67
26.40
Return on equity%
15.88
17.55
19.15
22.10
23.51
21.78
19.97
22.78
21.21
20.89
4.51
21.21
21.05
50
11.17
Return on assets%
4.96
3.08
1.17
0.40
0.56
1.92
4.69
5.32
3.67
1.65
11.06
3.67
2.50
93
1.95
EPS₹
0.69
0.70
0.62
0.56
0.50
0.47
0.39
0.42
0.42
0.37
2.07
(5.51%)
(7.04%)
—
17.41
EPS growth%
19.33
20.46
19.38
22.31
23.52
22.15
20.15
20.06
18.37
19.83
2.82
20.06
20.10
26
1.24
Bookvalue per sh₹
3.21
3.38
3.63
3.63
3.99
4.10
4.45
5.30
5.26
5.13
2.04
5.17%
4.95%
—
1.05
FCF per share₹
5.89
6.40
6.65
6.25
7.03
7.25
8.41
8.04
9.34
9.05
1.00
5.19%
5.39%
—
3.13
Dividend per sh₹
5.10
4.86
4.83
4.98
4.78
5.14
5.92
6.79
7.37
8.45
1.77
12.08%
6.81%
—
20.56
Div yield (avg)%
28.30
30.33
30.35
32.05
33.65
33.71
34.28
34.10
33.58
31.27
22.09
33.71
32.81
16
12.11
Payout ratio%
30.88
29.46
30.47
31.38
28.54
26.97
26.52
25.28
23.89
25.63
20.79
25.63
27.75
70
57.95
Shares (diluted)M
43.62
42.82
44.35
38.77
41.10
35.04
36.60
33.07
33.48
30.47
57.09
(5.81%)
(3.40%)
52
7.67
Buyback yield%
25.78
25.21
25.57
22.58
20.74
21.89
21.34
21.94
22.48
22.36
27.33
21.94
22.42
43
1.660
D/E ratiox
0.626
0.668
0.647
0.680
0.797
0.879
0.875
0.981
1.040
1.053
0.691
0.981
0.836
30
69.11
Enterprise value₹M
302.6
315.8
347.1
330.4
310.8
348.0
323.2
348.8
377.1
358.6
458.0
2.90%
1.59%
81
61.76
LT debt₹M
141.2
153.8
173.6
180.5
212.2
219.0
242.0
249.7
287.3
291.8
140.1
6.58%
8.45%
7
Revenue
₹548.0M
0.56%
1.00×
Cost of revenue
₹284.3M
0.87%
1.03×
Operating expenses
₹91.98M
0.26%
0.97×
Spread over hurdle
25.18%