112.1
Revenue₹M
323.3
317.0
314.9
317.0
313.7
317.4
323.4
319.3
324.3
324.2
116.2
0.66%
0.23%
87
25.16
Revenue growth%
23.57
21.39
23.15
26.06
23.81
20.82
23.03
21.07
23.36
25.34
18.92
23.03
23.26
32
25.53
Gross margin%
6.46
4.85
4.88
7.71
5.64
8.31
10.77
13.53
14.67
12.21
17.82
12.21
8.01
16
15.86
Operating margin%
29.52
31.23
28.72
31.07
32.69
31.84
31.52
34.29
32.08
32.47
18.31
32.08
31.68
39
22.63
Net margin%
23.19
24.18
25.03
27.88
29.79
27.63
30.24
30.84
29.78
28.19
25.74
29.78
28.03
28
22.11
P/E ratio (avg)x
15.81
15.75
14.92
15.49
16.47
16.17
16.89
17.52
16.09
16.77
18.85
16.77
16.13
65
28.38
EV/EBITx
9.045
8.249
8.505
7.220
7.540
6.934
6.998
6.646
6.807
6.065
13.26
6.807
7.109
94
16.26
FCF yield (avg)%
1.15
2.68
3.89
6.78
9.42
6.63
8.91
11.17
10.95
10.97
29.25
10.95
7.84
37
12.64
FCF margin%
20.35
19.61
19.28
17.70
18.38
21.35
19.37
22.36
21.43
22.60
7.75
21.43
19.98
11
1.102
FCF / Net incomex
2.283
2.589
2.521
2.492
2.916
3.341
3.766
3.729
4.239
4.164
1.156
3.766
3.128
10
12.57
ROIC%
25.24
22.65
23.16
22.38
20.97
19.00
16.36
17.72
20.41
18.07
19.27
18.07
20.69
90
6.38
Return on equity%
18.60
18.53
21.45
21.48
18.59
19.24
18.06
15.50
18.01
17.92
2.13
18.01
18.56
75
7.54
Return on assets%
15.99
16.18
16.07
18.90
18.70
19.57
21.99
19.86
22.62
21.46
29.07
21.46
19.24
39
14.67
EPS₹
23.30
22.42
22.50
23.38
21.16
19.52
21.44
21.74
21.41
24.03
15.24
2.57%
1.03%
—
26.09
EPS growth%
7.28
8.07
6.94
5.14
3.26
2.42
4.14
5.36
4.09
1.15
6.47
4.09
4.64
69
10.07
Bookvalue per sh₹
15.63
16.64
18.35
20.71
21.57
22.09
24.21
27.05
28.22
29.25
7.61
6.28%
6.47%
—
21.57
FCF per share₹
8.95
9.84
8.92
8.52
9.19
10.01
9.21
10.29
9.13
9.80
17.81
1.30%
1.10%
—
5.14
Dividend per sh₹
26.62
27.71
28.66
29.38
33.05
36.15
33.29
36.70
37.92
36.49
12.89
2.00%
4.00%
—
17.62
Div yield (avg)%
7.45
8.76
7.54
5.10
2.81
2.68
2.11
0.40
0.40
1.23
15.85
1.23
2.74
93
3.48
Payout ratio%
12.36
12.12
12.70
9.76
11.59
8.64
6.68
7.66
4.77
7.42
25.79
7.42
9.20
29
4.404
Shares (diluted)M
6.730
6.882
6.767
6.179
6.997
6.371
6.922
7.579
7.256
7.803
4.561
2.21%
2.20%
25
15.81
Buyback yield%
10.80
10.04
8.42
10.05
12.98
13.55
12.06
12.58
9.82
7.36
21.61
12.06
10.43
55
0.200
D/E ratiox
0.115
0.103
0.092
0.083
0.086
0.089
0.082
0.074
0.067
0.066
1.209
0.074
0.084
60
32.85
Enterprise value₹M
87.59
95.16
88.79
84.64
96.40
108.7
121.9
128.0
145.4
160.6
75.27
10.74%
7.29%
53
235.6
LT debt₹M
104.0
116.1
118.9
121.4
132.8
152.3
171.1
201.4
214.6
235.3
246.8
12.12%
9.63%
53
Revenue
₹324.2M
0.23%
1.00×
Cost of revenue
₹190.8M
0.22%
1.00×
Operating expenses
₹42.37M
(0.36%)
0.94×
Property and equipment
17.04%
Cash and investments
16.80%
Spread over hurdle
10.13%