41.59
Revenue₹M
265.5
278.7
280.1
284.4
291.4
298.7
308.0
322.4
324.4
327.2
44.33
2.35%
2.43%
21
22.73
Revenue growth%
25.48
24.85
25.41
25.38
26.60
26.74
26.11
27.48
26.52
25.41
6.36
26.52
25.80
78
6.29
Gross margin%
27.03
29.67
27.41
25.83
26.41
26.34
27.39
29.86
30.79
28.15
28.94
28.15
27.40
48
27.73
Operating margin%
19.19
22.07
22.76
23.55
22.97
21.88
24.27
22.35
22.48
21.52
2.67
22.35
22.42
51
22.34
Net margin%
14.03
15.23
15.28
17.40
17.63
16.46
15.34
13.50
12.68
12.72
23.70
13.50
15.25
47
27.42
P/E ratio (avg)x
40.25
40.78
49.05
58.64
66.59
72.28
78.55
89.90
100.8
110.6
15.92
89.90
69.43
76
34.86
EV/EBITx
19.27
18.69
19.58
20.59
20.79
20.19
19.83
18.34
19.33
18.61
28.57
19.33
19.46
24
12.71
FCF yield (avg)%
32.14
29.17
28.94
27.12
28.36
28.07
26.56
26.20
23.37
23.30
11.34
26.20
27.59
21
22.63
FCF margin%
4.61
2.62
3.63
2.24
0.40
0.40
0.40
2.82
1.92
0.84
23.07
0.84
2.08
35
0.876
FCF / Net incomex
1.616
1.784
2.053
2.066
2.345
2.354
2.643
2.465
2.556
2.771
1.479
2.556
2.349
43
18.24
ROIC%
29.11
29.92
31.75
29.53
30.01
31.73
30.42
31.13
29.62
28.80
9.32
30.42
29.96
73
27.11
Return on equity%
30.05
32.71
34.86
32.73
31.94
32.72
32.25
31.91
32.60
32.06
4.18
32.25
32.42
60
2.76
Return on assets%
22.66
25.63
25.38
24.73
23.15
20.26
22.65
23.68
23.76
23.30
20.96
23.30
23.49
56
6.88
EPS₹
7.42
7.35
7.26
7.44
7.17
7.29
7.63
7.20
7.42
6.95
7.22
(0.61%)
(2.19%)
—
26.06
EPS growth%
5.82
6.05
5.17
2.77
4.64
2.16
0.40
1.38
0.40
3.24
7.08
1.38
3.00
75
6.04
Bookvalue per sh₹
19.14
19.86
20.32
21.71
22.85
24.05
27.75
30.94
31.83
34.55
4.73
8.62%
7.25%
—
6.77
FCF per share₹
25.54
26.77
29.67
33.01
33.40
35.22
38.42
45.86
55.41
54.98
3.49
10.48%
9.59%
—
7.12
Dividend per sh₹
4.62
4.90
4.22
3.79
3.82
3.43
3.41
3.45
2.97
2.73
13.74
(6.49%)
(5.93%)
—
15.04
Div yield (avg)%
22.02
19.30
17.69
16.38
14.04
14.50
14.87
17.18
14.50
15.82
9.95
14.87
16.10
8
21.96
Payout ratio%
11.91
14.49
16.79
15.93
13.17
12.83
13.09
10.73
7.88
8.60
27.90
10.73
12.96
92
8.961
Shares (diluted)M
12.92
14.68
14.37
15.51
15.63
17.83
19.02
20.77
24.92
24.29
9.124
9.22%
6.66%
75
3.83
Buyback yield%
13.15
11.33
13.04
15.35
14.41
15.51
13.40
16.39
18.96
17.73
8.98
16.39
14.88
40
1.327
D/E ratiox
0.461
0.502
0.500
0.508
0.465
0.498
0.465
0.454
0.477
0.474
0.207
0.474
0.475
61
325.5
Enterprise value₹M
136.1
150.5
154.8
155.0
146.8
138.8
137.5
138.5
158.9
177.6
43.76
3.88%
2.46%
27
31.33
LT debt₹M
296.0
281.5
248.7
253.1
222.8
223.2
234.4
242.2
256.9
272.7
238.3
4.13%
(0.19%)
78
Revenue
₹327.2M
2.43%
1.00×
Cost of revenue
₹213.7M
2.51%
1.01×
Operating expenses
₹50.18M
2.41%
1.00×
Goodwill & intangibles
14.67%
Spread over hurdle
(7.52%)