134.1
Revenue₹M
230.2
234.3
232.6
229.3
225.9
227.3
225.6
225.2
225.8
230.9
146.3
0.44%
0.14%
33
24.91
Revenue growth%
12.95
10.34
8.55
5.66
6.45
8.16
11.08
12.29
12.02
9.29
19.73
11.08
9.82
63
20.66
Gross margin%
33.57
35.28
37.82
37.15
39.31
39.12
38.95
36.58
38.65
37.82
11.90
38.65
37.82
92
15.13
Operating margin%
26.15
25.97
28.40
30.51
29.05
26.66
24.00
24.11
22.87
23.40
29.75
24.00
26.06
16
2.59
Net margin%
13.38
12.51
10.60
11.66
10.26
7.55
5.33
6.40
8.46
8.91
14.51
7.55
9.58
78
12.99
P/E ratio (avg)x
17.24
16.24
15.15
14.17
12.68
13.11
14.03
13.38
13.23
14.27
24.58
13.38
14.10
70
10.85
EV/EBITx
22.74
23.64
23.56
25.73
28.88
27.82
30.78
32.77
29.51
26.77
11.93
29.51
27.29
56
6.98
FCF yield (avg)%
9.49
10.57
10.86
8.54
8.79
8.27
6.93
8.77
10.39
13.38
24.34
8.77
9.14
89
21.32
FCF margin%
8.45
8.16
9.83
11.28
10.01
12.70
12.93
10.10
8.51
10.74
6.22
10.74
10.05
10
0.971
FCF / Net incomex
1.327
1.546
1.652
1.860
2.088
2.185
2.139
2.433
2.808
2.892
1.298
2.433
2.113
12
22.35
ROIC%
21.20
19.77
20.16
20.23
20.39
21.24
23.47
23.38
23.91
25.36
18.09
23.47
21.22
13
9.55
Return on equity%
9.89
8.69
10.31
12.64
11.52
9.17
11.46
11.21
13.82
15.73
20.06
11.46
11.34
48
5.16
Return on assets%
7.12
4.16
3.30
0.87
0.40
0.40
2.29
4.68
6.24
4.30
13.47
4.30
3.73
5
0.38
EPS₹
1.10
1.10
1.20
1.36
1.49
1.57
1.72
1.89
1.92
1.90
0.39
5.05%
6.59%
—
9.50
EPS growth%
13.08
14.29
17.01
15.43
14.16
15.14
12.90
14.53
11.69
11.98
17.78
12.90
14.23
62
1.26
Bookvalue per sh₹
1.49
1.44
1.73
1.76
1.93
2.33
2.51
2.51
2.49
2.55
0.53
5.72%
6.85%
—
1.22
FCF per share₹
0.88
0.92
1.00
0.99
0.93
0.90
1.05
1.03
1.07
1.16
0.26
4.35%
2.60%
—
0.86
Dividend per sh₹
0.85
0.96
0.99
1.08
1.17
1.19
1.27
1.29
1.41
1.66
1.33
7.38%
8.40%
—
3.70
Div yield (avg)%
11.27
8.64
10.71
12.01
11.13
12.37
9.83
12.74
12.01
9.26
29.80
12.01
11.20
85
22.37
Payout ratio%
7.55
9.72
7.00
9.42
10.81
8.81
11.20
13.52
11.53
10.99
15.97
11.20
10.27
59
146.3
Shares (diluted)M
179.4
203.7
193.0
185.1
196.7
209.6
207.9
233.1
222.1
232.8
148.1
3.43%
2.62%
7
12.86
Buyback yield%
16.44
14.16
16.14
15.29
13.93
12.87
12.21
12.08
10.39
7.66
28.89
12.08
13.40
21
0.805
D/E ratiox
1.913
2.040
2.342
2.425
2.524
2.761
2.701
2.560
2.467
2.622
0.953
2.622
2.495
52
144.2
Enterprise value₹M
88.55
78.59
82.86
85.66
76.92
73.96
66.71
59.04
65.36
61.60
207.8
(4.34%)
(4.60%)
38
220.8
LT debt₹M
102.9
106.2
115.3
124.2
128.1
118.5
127.8
127.5
129.7
132.0
54.04
0.60%
2.67%
59
Revenue
₹230.9M
0.14%
1.00×
Cost of revenue
₹142.1M
(0.14%)
0.97×
Operating expenses
₹45.44M
0.29%
1.02×
Spread over hurdle
(7.58%)