101.4
Revenue₹M
163.5
165.6
170.5
177.4
179.8
183.2
184.4
187.6
192.7
201.6
105.3
2.31%
2.32%
56
22.45
Revenue growth%
5.69
8.17
7.01
8.68
8.31
7.94
10.65
9.34
8.15
7.75
20.69
8.15
8.16
45
20.71
Gross margin%
15.89
15.52
13.70
11.18
11.63
10.02
9.31
12.08
14.06
13.57
22.80
12.08
12.83
12
15.61
Operating margin%
24.25
26.23
27.35
26.79
25.92
25.68
27.45
28.08
30.56
29.52
3.34
28.08
27.07
44
29.63
Net margin%
20.09
20.71
19.10
17.11
17.26
14.44
16.42
18.42
15.49
13.22
5.41
15.49
17.19
23
35.81
P/E ratio (avg)x
31.46
33.63
37.23
41.02
44.22
41.55
36.86
40.37
40.93
44.62
11.48
40.93
40.65
43
10.38
EV/EBITx
28.34
27.23
24.66
25.13
24.30
22.76
21.30
18.61
18.45
18.77
27.71
18.77
23.53
26
10.67
FCF yield (avg)%
20.10
22.15
23.47
24.87
24.01
21.39
20.50
20.52
19.31
21.53
26.25
20.52
21.46
55
5.22
FCF margin%
13.48
10.96
13.18
13.24
15.65
13.43
12.00
13.37
11.51
13.36
23.14
13.36
13.30
94
0.301
FCF / Net incomex
0.911
0.895
0.956
1.107
1.207
1.456
1.653
1.819
1.946
1.952
1.268
1.819
1.332
64
12.41
ROIC%
13.97
13.93
11.77
10.03
8.17
10.30
9.02
10.55
10.12
9.34
19.02
10.12
10.21
64
8.00
Return on equity%
19.44
17.91
16.99
14.13
15.88
16.53
17.04
18.95
16.09
16.47
17.04
16.53
16.76
45
14.13
Return on assets%
26.10
26.66
25.23
27.62
28.43
30.41
33.20
34.64
36.62
37.92
22.36
34.64
29.42
46
2.10
EPS₹
4.01
3.79
3.58
3.94
3.88
4.22
4.78
5.14
5.46
5.68
2.18
7.93%
3.44%
—
14.56
EPS growth%
6.12
6.72
9.21
8.08
5.59
4.44
5.50
8.42
6.09
4.58
26.20
5.50
6.10
64
6.86
Bookvalue per sh₹
6.44
7.00
8.06
7.81
8.58
8.40
8.29
8.04
8.43
8.44
5.68
(0.34%)
3.18%
—
1.49
FCF per share₹
10.45
11.49
12.06
13.20
12.46
13.45
12.99
11.48
10.20
9.31
7.50
(5.66%)
(0.49%)
—
6.12
Dividend per sh₹
7.54
8.67
9.00
8.59
9.84
10.20
10.04
10.38
11.57
12.87
6.05
5.52%
6.42%
—
17.59
Div yield (avg)%
23.19
24.45
26.68
25.66
28.36
25.53
26.53
23.86
26.09
25.75
19.50
25.75
25.71
88
8.43
Payout ratio%
4.65
6.55
8.57
8.94
6.66
3.82
6.50
7.01
4.98
5.47
24.16
5.47
6.52
36
10.95
Shares (diluted)M
10.62
11.48
10.41
11.08
10.57
11.04
9.562
10.45
11.37
10.85
10.60
0.53%
1.06%
69
8.77
Buyback yield%
0.40
0.40
0.40
1.00
0.40
1.95
2.92
0.87
0.40
2.27
5.23
1.95
0.64
16
0.757
D/E ratiox
1.337
1.529
1.768
1.873
2.086
2.264
2.366
2.713
2.893
3.098
0.679
2.713
2.175
69
166.9
Enterprise value₹M
127.8
148.6
175.6
184.3
221.8
236.5
252.3
272.4
302.9
341.6
137.8
9.02%
10.32%
26
181.0
LT debt₹M
64.04
67.73
77.36
80.33
83.05
86.99
92.45
88.99
93.52
88.54
95.40
1.29%
4.57%
70
Revenue
₹201.6M
2.32%
1.00×
Cost of revenue
₹120.7M
2.18%
0.99×
Operating expenses
₹30.35M
2.92%
1.06×
Cash and investments
17.60%
Property and equipment
15.03%
Spread over hurdle
12.50%