185.6
Revenue₹M
141.2
142.2
143.5
143.7
147.4
151.1
150.4
149.1
149.7
149.8
206.8
0.33%
0.69%
78
28.36
Revenue growth%
14.51
14.58
12.32
9.62
10.31
8.86
11.68
11.39
12.69
11.86
10.83
11.68
11.77
78
25.56
Gross margin%
27.20
24.38
23.84
21.26
18.43
21.14
22.62
22.89
22.97
21.43
25.42
22.62
22.75
9
27.94
Operating margin%
28.04
26.95
28.60
27.57
25.90
28.57
28.32
30.34
30.28
30.89
17.20
30.28
28.45
32
19.72
Net margin%
2.59
1.96
0.44
0.40
3.34
5.32
5.56
7.92
6.64
7.91
26.00
6.64
4.33
38
33.75
P/E ratio (avg)x
14.77
17.16
19.56
21.38
25.76
25.54
24.81
27.26
29.38
28.41
9.352
27.26
25.18
40
7.706
EV/EBITx
14.62
14.21
15.68
17.43
17.41
20.36
21.25
20.82
23.36
25.20
31.81
21.25
18.89
70
28.74
FCF yield (avg)%
5.28
8.20
10.30
8.01
7.83
6.27
4.98
5.28
2.32
0.40
5.21
4.98
5.78
29
28.17
FCF margin%
9.24
10.86
11.13
11.97
11.20
11.91
10.63
11.86
10.36
10.42
3.76
10.63
11.00
31
1.360
FCF / Net incomex
1.682
1.811
1.799
1.832
1.690
1.651
1.670
1.867
1.894
1.868
1.011
1.867
1.805
82
27.30
ROIC%
30.10
30.96
31.89
32.85
30.85
31.10
28.72
26.65
24.88
27.09
18.97
27.09
30.47
66
2.78
Return on equity%
15.44
16.57
17.85
20.35
22.76
24.16
21.42
22.31
21.64
24.36
25.13
22.31
21.53
14
22.44
Return on assets%
29.22
27.56
27.82
29.07
29.75
29.50
27.01
24.22
22.42
21.57
11.77
24.22
27.69
6
2.09
EPS₹
1.08
1.25
1.18
1.34
1.49
1.46
1.71
1.99
2.04
2.39
2.33
9.80%
8.66%
—
11.92
EPS growth%
28.75
30.04
29.03
29.78
32.11
34.51
35.84
33.33
32.85
32.42
29.27
33.33
32.26
70
1.81
Bookvalue per sh₹
2.08
1.93
1.93
2.03
1.92
1.72
1.90
1.69
1.59
1.61
1.36
(3.46%)
(3.11%)
—
3.11
FCF per share₹
2.94
3.27
3.55
3.29
3.71
4.16
4.37
4.95
4.99
4.60
1.98
4.40%
4.07%
—
1.11
Dividend per sh₹
1.87
1.94
2.12
2.28
2.06
1.82
1.99
1.95
1.75
1.51
1.47
(5.95%)
(2.89%)
—
27.49
Div yield (avg)%
13.00
10.41
7.80
6.61
5.50
4.39
3.59
5.43
7.26
8.06
17.91
5.43
6.94
17
25.69
Payout ratio%
15.68
14.49
12.89
10.57
13.00
14.67
15.00
12.68
11.98
12.61
10.65
12.68
12.95
32
55.85
Shares (diluted)M
58.75
56.72
50.88
54.06
58.78
53.19
51.68
46.50
41.73
42.17
56.76
(6.43%)
(2.91%)
68
5.64
Buyback yield%
13.58
13.67
13.54
13.74
13.97
14.06
15.49
14.85
13.62
15.85
29.17
14.85
13.85
48
0.110
D/E ratiox
0.222
0.236
0.240
0.285
0.318
0.313
0.351
0.354
0.348
0.412
0.442
0.351
0.316
27
130.8
Enterprise value₹M
128.0
114.3
109.5
114.6
112.0
107.3
109.6
109.1
100.1
107.5
207.0
(0.82%)
(1.15%)
40
206.8
LT debt₹M
41.62
40.11
46.03
45.25
47.61
50.84
53.81
52.54
58.38
63.96
197.1
6.08%
5.67%
44
Revenue
₹149.8M
0.69%
1.00×
Cost of revenue
₹103.3M
0.83%
1.01×
Operating expenses
₹21.19M
0.03%
0.94×
Goodwill & intangibles
17.40%
Cash and investments
14.40%
Spread over hurdle
(2.10%)