193.0
Revenue₹M
283.1
292.9
300.8
319.2
339.0
359.8
377.9
388.2
403.8
429.2
198.6
4.83%
4.64%
85
28.99
Revenue growth%
0.93
1.23
0.40
0.40
0.40
0.40
2.35
3.02
3.85
4.65
14.35
3.02
1.08
85
18.37
Gross margin%
34.64
33.49
31.68
33.12
32.72
33.62
32.82
33.77
33.64
34.86
15.91
33.64
33.56
21
22.77
Operating margin%
28.33
27.82
29.86
27.93
27.26
27.01
29.08
31.56
33.66
32.08
28.79
31.56
28.70
62
22.35
Net margin%
27.51
25.38
27.74
24.96
25.53
28.23
25.76
25.11
26.22
24.47
24.64
25.76
25.65
28
33.26
P/E ratio (avg)x
44.92
48.41
46.65
44.59
46.31
53.84
55.97
61.83
61.21
60.56
17.81
60.56
51.12
56
32.98
EV/EBITx
36.84
37.12
35.36
39.25
43.00
42.10
40.33
43.74
49.29
47.74
16.14
43.74
41.22
91
10.36
FCF yield (avg)%
2.90
5.20
3.34
3.74
3.19
3.90
6.02
3.55
3.90
5.37
14.39
3.90
3.82
72
2.27
FCF margin%
13.72
15.41
14.93
15.20
13.62
14.39
15.87
17.74
18.87
21.70
6.58
17.74
15.31
79
1.245
FCF / Net incomex
2.297
2.504
2.695
2.548
2.693
3.088
3.322
3.360
3.571
3.686
0.805
3.360
2.892
9
28.78
ROIC%
15.43
13.94
13.29
10.38
10.14
9.19
9.24
11.91
13.78
13.92
25.81
11.91
12.60
75
16.42
Return on equity%
3.37
4.65
2.83
3.73
2.59
2.18
4.13
6.95
4.02
7.01
19.93
4.13
3.88
66
10.16
Return on assets%
3.36
4.46
6.61
7.88
7.66
9.53
7.52
5.78
5.01
5.77
17.58
5.78
6.19
67
10.21
EPS₹
11.75
11.10
12.15
11.55
11.64
13.04
12.91
13.25
13.35
14.06
10.93
3.85%
1.22%
—
4.13
EPS growth%
8.07
5.57
2.86
5.43
2.93
5.41
6.37
5.30
4.64
2.69
14.32
5.30
5.35
83
4.31
Bookvalue per sh₹
9.49
9.18
10.23
11.38
12.66
14.01
15.84
16.61
16.34
19.32
2.38
8.81%
9.13%
—
4.04
FCF per share₹
13.97
14.35
16.00
15.22
16.47
15.35
15.86
18.37
19.50
21.19
8.97
5.17%
4.64%
—
11.97
Dividend per sh₹
5.79
5.22
5.63
6.31
6.75
7.11
6.46
5.95
6.52
7.14
9.11
1.14%
2.05%
—
23.53
Div yield (avg)%
20.93
20.03
21.61
21.12
21.68
21.50
20.92
19.67
21.76
21.03
4.39
21.03
21.07
65
16.62
Payout ratio%
7.42
4.43
6.70
4.91
5.66
8.58
9.46
11.00
11.13
10.06
25.78
10.06
8.00
20
22.89
Shares (diluted)M
30.14
32.24
37.05
37.28
36.15
37.04
40.93
41.42
40.54
41.06
24.00
2.58%
3.27%
59
13.01
Buyback yield%
9.48
8.08
5.58
4.20
6.61
4.15
1.39
3.86
2.29
0.84
11.80
2.29
4.17
76
0.921
D/E ratiox
1.547
1.615
1.652
1.680
1.912
2.232
2.486
2.914
2.841
3.339
0.634
2.841
2.072
55
465.5
Enterprise value₹M
282.9
323.9
355.3
352.3
345.5
342.0
400.6
426.6
435.7
513.1
77.69
8.23%
6.94%
75
37.49
LT debt₹M
148.8
173.0
183.2
178.4
203.7
214.9
255.1
273.9
312.6
311.0
290.5
8.84%
7.26%
24
Revenue
₹429.2M
4.64%
1.00×
Cost of revenue
₹265.4M
4.38%
0.98×
Operating expenses
₹67.14M
5.33%
1.07×
Cash and investments
15.27%
Spread over hurdle
(5.96%)