202.5
Revenue₹M
223.5
229.4
236.5
237.1
246.3
244.1
243.7
251.0
255.2
261.8
211.2
1.23%
1.61%
78
20.79
Revenue growth%
17.85
17.52
18.34
16.94
16.22
13.40
12.56
14.13
16.26
15.95
18.18
14.13
16.24
9
18.31
Gross margin%
34.41
34.90
37.83
39.57
39.21
41.29
40.90
42.69
40.72
38.73
20.40
40.90
39.39
83
28.58
Operating margin%
24.84
24.50
21.65
22.46
21.32
18.42
16.60
17.68
20.02
19.11
8.67
18.42
20.67
77
16.42
Net margin%
31.23
33.47
34.84
35.86
37.00
34.00
34.74
33.83
35.44
33.67
16.94
34.00
34.37
22
30.20
P/E ratio (avg)x
32.70
34.08
34.53
41.84
48.40
51.25
53.64
63.27
65.76
72.12
6.827
63.27
49.83
36
9.811
EV/EBITx
12.49
12.08
12.73
14.03
13.55
16.08
16.04
19.29
18.74
22.10
7.392
18.74
15.03
41
11.40
FCF yield (avg)%
7.87
6.68
7.66
7.31
4.90
6.84
8.01
9.23
10.18
10.41
21.55
9.23
7.76
89
5.72
FCF margin%
0.44
0.44
2.10
0.40
1.15
2.01
1.07
0.40
0.40
0.40
6.41
0.40
0.44
15
0.645
FCF / Net incomex
0.510
0.563
0.558
0.549
0.556
0.654
0.766
0.815
0.810
0.821
1.635
0.810
0.609
94
23.56
ROIC%
25.63
28.40
27.29
26.25
23.52
26.08
23.79
23.84
23.23
24.10
14.90
23.84
24.87
43
8.46
Return on equity%
15.98
14.65
12.03
13.15
15.69
18.27
16.47
16.97
19.57
18.77
26.14
18.27
16.22
27
4.06
Return on assets%
7.17
4.56
4.76
3.45
4.09
6.23
4.90
3.49
1.29
0.40
13.06
3.49
4.32
31
4.52
EPS₹
16.25
18.25
17.35
17.02
17.00
18.77
20.40
19.50
19.61
22.40
4.65
5.68%
4.31%
—
2.71
EPS growth%
28.96
29.85
27.25
24.56
26.44
25.70
23.46
25.68
28.41
28.93
2.35
25.70
26.85
43
4.16
Bookvalue per sh₹
5.71
5.55
5.96
6.06
6.60
6.29
6.51
7.11
7.90
7.39
4.32
2.29%
3.92%
—
13.23
FCF per share₹
10.68
10.72
9.87
10.13
9.60
9.44
10.34
11.12
10.41
10.60
2.54
2.02%
1.30%
—
3.80
Dividend per sh₹
15.24
16.59
16.56
19.76
23.04
23.30
23.48
27.84
28.54
30.64
8.91
5.87%
8.99%
—
27.59
Div yield (avg)%
5.23
7.70
9.54
11.05
12.89
10.63
10.02
8.10
5.73
2.83
3.07
8.10
8.82
21
12.64
Payout ratio%
3.37
2.23
1.78
0.40
1.36
2.08
4.86
3.19
1.37
3.44
25.54
3.19
2.16
45
15.05
Shares (diluted)M
15.12
16.26
16.79
17.81
17.45
15.60
17.54
16.74
18.45
17.29
14.75
(0.19%)
2.04%
47
19.69
Buyback yield%
10.94
12.41
13.38
11.93
13.87
12.92
10.91
13.76
15.53
14.94
29.81
13.76
13.15
53
1.154
D/E ratiox
0.292
0.285
0.263
0.239
0.231
0.213
0.212
0.220
0.226
0.227
1.574
0.220
0.229
70
121.6
Enterprise value₹M
271.2
292.4
310.0
367.3
416.7
458.5
455.1
450.2
518.6
516.0
85.33
4.37%
8.43%
29
245.3
LT debt₹M
284.7
315.2
278.1
305.8
299.8
265.8
253.4
255.2
228.0
202.3
41.99
(7.57%)
(4.57%)
31
Revenue
₹261.8M
1.61%
1.00×
Cost of revenue
₹158.2M
1.69%
1.01×
Operating expenses
₹25.37M
0.78%
0.92×
Cash and investments
17.07%
Goodwill & intangibles
16.66%
Spread over hurdle
(5.98%)