197.2
Revenue₹M
169.2
168.0
170.4
174.1
177.0
176.5
178.3
183.9
182.8
186.6
205.3
1.06%
1.08%
11
23.21
Revenue growth%
14.47
12.11
13.88
12.36
10.78
8.03
5.86
6.35
3.93
6.78
6.11
6.35
9.40
34
5.60
Gross margin%
5.70
8.25
9.21
6.72
8.60
6.39
8.05
5.58
8.48
6.39
14.74
6.39
7.39
78
12.93
Operating margin%
11.63
12.75
10.54
8.07
7.33
6.59
7.59
8.20
11.08
9.67
14.22
8.20
8.94
7
29.11
Net margin%
21.73
22.24
23.10
23.30
25.93
28.14
26.59
24.70
25.85
25.87
27.03
25.87
25.28
32
21.40
P/E ratio (avg)x
27.11
27.57
24.87
26.00
27.08
25.06
25.01
22.42
24.18
26.16
34.71
25.01
25.53
79
20.29
EV/EBITx
23.97
24.96
24.87
27.37
25.10
23.53
21.35
20.48
17.85
18.10
36.79
20.48
23.75
53
12.57
FCF yield (avg)%
19.54
18.17
16.70
19.56
20.10
17.45
17.64
15.04
17.09
17.47
9.83
17.45
17.56
19
17.27
FCF margin%
9.00
6.41
7.87
5.24
5.21
4.48
5.15
3.35
0.79
0.40
19.94
3.35
5.18
37
1.469
FCF / Net incomex
0.436
0.419
0.414
0.429
0.389
0.416
0.366
0.335
0.365
0.360
0.977
0.365
0.402
35
9.97
ROIC%
12.69
12.67
14.17
16.61
19.37
17.78
16.32
16.74
15.51
18.04
10.09
16.74
16.46
81
24.20
Return on equity%
20.02
19.31
17.54
15.93
18.70
18.77
16.76
17.12
17.43
15.52
5.99
17.12
17.49
66
5.55
Return on assets%
11.51
8.58
8.56
10.53
10.63
13.17
14.25
14.98
17.83
18.50
11.12
14.98
12.34
73
1.66
EPS₹
1.22
1.05
0.91
0.89
0.78
0.78
0.70
0.62
0.65
0.57
1.74
(6.17%)
(7.45%)
—
17.79
EPS growth%
18.18
15.35
14.17
15.35
13.80
11.60
13.91
13.92
11.61
11.91
10.92
11.91
13.92
93
0.68
Bookvalue per sh₹
1.62
1.94
2.01
2.06
2.39
2.65
2.96
3.17
3.10
3.23
1.16
6.18%
7.40%
—
0.85
FCF per share₹
0.71
0.73
0.74
0.72
0.72
0.77
0.88
1.04
1.03
1.10
0.81
8.85%
5.63%
—
1.60
Dividend per sh₹
0.35
0.36
0.36
0.31
0.29
0.27
0.28
0.29
0.24
0.24
1.04
(3.77%)
(4.85%)
—
17.93
Div yield (avg)%
8.93
10.62
11.64
9.52
9.01
7.40
4.94
4.24
4.98
4.03
10.67
4.94
8.16
50
12.21
Payout ratio%
26.60
26.44
24.87
27.32
29.43
27.19
29.24
31.03
31.53
28.54
5.93
29.24
27.93
52
87.56
Shares (diluted)M
80.35
89.93
90.45
84.69
83.90
86.90
95.62
94.63
95.21
102.5
84.99
4.09%
3.28%
40
11.13
Buyback yield%
1.33
0.40
3.27
3.07
3.80
5.31
3.26
1.01
3.59
0.82
7.13
3.26
3.16
17
1.132
D/E ratiox
0.470
0.554
0.651
0.714
0.790
0.828
0.929
1.000
1.010
1.081
0.431
1.000
0.809
24
95.23
Enterprise value₹M
268.5
270.0
268.5
309.5
331.2
383.6
399.7
393.2
396.4
400.9
129.3
3.89%
4.29%
6
74.10
LT debt₹M
198.7
187.8
213.9
220.0
243.9
233.9
262.8
273.4
255.6
241.5
194.5
(0.20%)
2.14%
6
Revenue
₹186.6M
1.08%
1.00×
Cost of revenue
₹130.6M
1.08%
1.00×
Operating expenses
₹38.77M
1.13%
1.01×
Property and equipment
15.90%
Goodwill & intangibles
15.74%
Spread over hurdle
(6.63%)