162.4
Revenue₹M
87.31
90.24
95.36
98.00
104.0
110.3
117.6
121.1
129.7
134.0
178.0
5.19%
4.91%
28
13.49
Revenue growth%
6.53
6.54
5.27
4.87
6.27
7.08
8.40
8.49
6.44
7.42
11.05
7.42
6.54
58
19.13
Gross margin%
7.25
7.80
8.27
8.58
8.05
6.06
8.46
8.61
6.02
6.58
16.79
6.58
7.93
58
7.53
Operating margin%
12.06
11.57
13.10
10.28
11.06
11.45
10.17
8.21
10.72
11.81
7.41
10.72
11.25
34
23.09
Net margin%
15.76
14.85
16.75
15.46
15.34
16.18
17.30
18.98
21.61
24.34
8.48
18.98
16.46
7
21.33
P/E ratio (avg)x
12.25
13.11
11.82
11.63
11.37
9.772
8.680
8.070
7.372
7.431
9.414
8.070
10.57
25
21.62
EV/EBITx
18.69
17.33
14.82
15.35
15.93
14.47
12.42
13.35
14.29
15.29
28.86
14.29
15.06
26
22.23
FCF yield (avg)%
13.64
10.89
13.84
16.00
18.97
17.10
15.44
18.40
21.08
20.89
24.41
18.40
16.55
87
3.52
FCF margin%
1.51
4.25
3.51
4.08
1.88
2.41
3.67
3.15
1.20
2.48
19.27
2.48
2.81
16
1.574
FCF / Net incomex
1.349
1.402
1.268
1.226
1.334
1.232
1.194
1.073
1.018
1.015
0.648
1.073
1.229
83
16.60
ROIC%
16.56
18.44
20.57
20.85
22.24
21.36
20.52
22.07
24.43
21.84
27.02
21.84
21.10
31
26.50
Return on equity%
22.18
20.03
18.10
21.02
20.77
22.74
20.36
19.50
21.33
19.20
2.85
20.36
20.56
13
27.71
Return on assets%
20.01
19.36
21.92
20.61
21.21
18.46
16.48
16.13
15.28
17.77
2.77
16.48
18.91
78
0.66
EPS₹
3.37
3.42
3.39
3.70
3.57
3.80
3.85
4.22
3.90
3.61
0.70
0.23%
1.00%
—
23.89
EPS growth%
14.58
13.10
14.62
16.42
16.65
16.59
17.67
19.02
19.05
21.61
29.05
19.02
16.62
58
3.97
Bookvalue per sh₹
4.30
4.95
5.43
6.05
6.14
7.14
8.18
8.06
8.43
9.56
2.51
9.26%
8.02%
—
2.48
FCF per share₹
1.27
1.36
1.34
1.24
1.30
1.28
1.37
1.19
1.16
1.15
0.70
(2.52%)
(1.45%)
—
0.64
Dividend per sh₹
4.64
4.91
4.76
4.71
4.75
5.16
5.69
5.90
6.23
6.52
4.03
6.54%
2.89%
—
19.90
Div yield (avg)%
14.74
17.37
14.57
14.83
16.83
17.34
20.06
17.25
17.30
14.33
12.62
17.30
17.04
49
5.44
Payout ratio%
18.67
19.34
20.10
17.79
18.22
16.55
14.71
11.72
9.98
8.04
8.73
11.72
17.17
53
24.89
Shares (diluted)M
34.10
38.40
40.43
43.36
42.38
47.12
47.32
51.42
53.62
50.68
23.77
3.64%
4.64%
40
26.57
Buyback yield%
20.30
22.98
25.93
27.67
26.41
23.45
24.15
25.73
27.10
27.55
18.66
25.73
25.83
81
1.436
D/E ratiox
0.673
0.704
0.633
0.624
0.599
0.597
0.626
0.623
0.592
0.603
1.139
0.603
0.623
71
60.49
Enterprise value₹M
142.1
136.7
149.9
138.4
147.4
160.4
160.2
157.7
155.4
163.4
45.17
2.09%
0.91%
15
51.68
LT debt₹M
114.6
122.4
128.1
142.8
157.9
179.5
176.4
190.5
200.1
232.8
77.06
8.07%
7.61%
69
Revenue
₹134.0M
4.91%
1.00×
Cost of revenue
₹91.40M
4.94%
1.00×
Operating expenses
₹32.13M
5.48%
1.06×
Property and equipment
17.82%
Spread over hurdle
(9.12%)