59.29
Revenue₹M
163.5
165.4
167.6
175.5
178.4
178.1
177.8
177.7
178.5
184.3
63.00
0.65%
1.19%
91
11.98
Revenue growth%
29.47
26.48
26.04
24.17
24.06
25.53
25.19
26.84
28.52
29.91
15.62
26.84
26.26
64
7.80
Gross margin%
33.69
30.93
28.39
27.10
24.15
25.12
22.49
19.81
20.45
22.03
26.69
22.03
24.64
12
4.75
Operating margin%
4.55
2.21
0.40
1.97
1.28
2.82
0.40
0.40
0.40
0.40
25.00
0.40
0.84
60
22.10
Net margin%
7.51
4.52
3.81
5.53
4.48
5.99
6.33
8.85
6.52
7.49
11.76
6.52
6.16
17
21.23
P/E ratio (avg)x
56.18
64.18
75.23
89.43
89.97
89.64
87.50
102.7
123.5
145.2
14.13
102.7
89.54
23
16.82
EV/EBITx
17.81
15.53
16.27
14.01
14.80
13.27
13.58
13.88
14.75
12.81
32.19
13.58
14.38
62
5.99
FCF yield (avg)%
25.01
23.65
25.72
27.29
27.60
29.90
30.79
33.34
33.27
35.04
28.45
33.27
28.75
67
23.69
FCF margin%
10.08
12.93
10.47
12.43
10.97
11.49
11.17
11.50
14.44
16.02
25.25
11.50
11.49
89
0.184
FCF / Net incomex
1.009
0.970
0.990
1.074
1.111
1.281
1.201
1.230
1.340
1.265
0.615
1.265
1.156
29
7.40
ROIC%
14.17
14.61
13.92
13.33
11.76
9.56
12.39
13.00
15.67
14.28
10.26
13.00
13.63
93
7.56
Return on equity%
8.35
8.57
6.41
6.09
8.16
8.50
10.75
11.69
14.44
13.87
15.58
11.69
8.53
62
13.91
Return on assets%
27.91
30.30
30.48
31.89
33.82
31.63
32.10
33.04
31.65
33.52
27.91
32.10
31.77
27
1.95
EPS₹
2.37
2.51
2.20
2.05
1.91
1.81
1.81
1.88
1.74
1.81
2.06
(1.09%)
(3.08%)
—
21.50
EPS growth%
26.06
27.53
24.64
27.30
26.28
23.90
26.41
28.11
30.99
33.14
5.40
28.11
26.85
52
3.46
Bookvalue per sh₹
6.12
6.86
7.69
9.06
9.21
10.86
11.50
13.50
14.36
16.05
1.15
11.74%
9.84%
—
5.60
FCF per share₹
5.28
5.22
4.93
4.79
5.35
6.18
5.94
6.41
7.45
7.90
3.28
8.12%
5.41%
—
4.74
Dividend per sh₹
2.65
2.95
3.34
3.81
4.29
4.61
4.77
5.40
5.12
5.91
4.74
6.60%
7.88%
—
18.50
Div yield (avg)%
26.75
28.56
29.86
28.53
30.19
30.79
27.83
30.67
31.75
30.69
14.20
30.69
30.02
22
12.20
Payout ratio%
19.20
20.46
19.28
19.58
17.65
18.28
17.87
19.61
21.08
21.33
15.45
19.61
19.43
35
14.45
Shares (diluted)M
11.31
11.20
10.06
9.326
9.464
10.40
11.25
12.24
13.21
14.46
14.03
8.85%
1.75%
12
2.06
Buyback yield%
23.41
21.23
23.81
25.75
24.67
23.71
21.40
18.92
18.70
18.70
27.10
18.92
22.40
82
1.678
D/E ratiox
0.982
1.064
1.202
1.349
1.434
1.440
1.502
1.453
1.351
1.544
0.577
1.453
1.393
20
61.80
Enterprise value₹M
33.52
33.84
33.21
33.60
34.54
35.31
36.43
40.93
45.09
51.25
60.84
8.21%
5.28%
21
11.46
LT debt₹M
30.94
27.21
28.90
27.50
26.83
23.45
22.64
23.46
22.64
25.03
11.48
(1.38%)
(2.75%)
79
Revenue
₹184.3M
1.19%
1.00×
Cost of revenue
₹106.2M
1.11%
0.99×
Operating expenses
₹29.77M
1.25%
1.01×
Property and equipment
21.01%
Goodwill & intangibles
16.81%
Spread over hurdle
11.11%