598.0
Revenue₹M
342.3
361.7
381.5
419.3
455.6
481.9
524.3
556.1
601.2
653.8
658.7
7.49%
7.68%
53
11.99
Revenue growth%
2.77
1.78
1.16
3.29
3.17
4.31
6.75
4.96
5.12
2.63
10.97
4.96
3.23
13
23.05
Gross margin%
21.43
19.02
16.32
14.63
13.26
14.51
12.20
10.64
10.64
8.85
11.18
10.64
13.88
73
2.72
Operating margin%
18.74
18.47
20.03
22.16
24.11
26.76
27.71
29.36
28.09
25.40
18.15
27.71
24.76
42
29.72
Net margin%
0.40
2.88
3.90
5.37
4.26
3.92
3.38
1.19
1.53
2.81
24.56
2.81
3.13
77
6.117
P/E ratio (avg)x
8.827
8.545
8.282
8.622
8.280
7.388
8.062
8.663
9.238
8.226
28.24
8.226
8.413
11
12.81
EV/EBITx
23.25
21.34
22.59
20.81
21.33
22.50
23.21
21.43
24.15
24.70
21.98
23.21
22.54
76
4.35
FCF yield (avg)%
13.08
14.02
15.82
12.84
13.85
13.36
15.49
16.44
16.56
14.75
9.70
15.49
14.39
59
25.72
FCF margin%
0.40
0.40
0.82
0.40
2.03
1.54
2.06
0.40
1.71
4.70
12.69
1.71
1.18
19
0.352
FCF / Net incomex
1.047
1.082
1.146
1.107
1.198
1.301
1.386
1.408
1.634
1.647
1.622
1.408
1.249
13
28.34
ROIC%
5.96
5.68
3.66
1.96
0.40
1.83
0.45
1.46
0.85
0.40
13.49
0.85
1.65
54
20.51
Return on equity%
3.96
1.02
2.46
0.49
0.40
0.40
2.42
5.18
7.94
10.34
3.37
5.18
2.44
58
16.50
Return on assets%
23.14
24.54
23.28
20.35
20.70
22.50
20.65
21.43
23.51
22.87
13.53
22.50
22.68
83
12.11
EPS₹
4.32
4.24
3.99
3.77
4.29
4.12
4.74
4.93
4.81
4.95
12.40
2.92%
0.70%
—
13.56
EPS growth%
26.94
26.40
24.97
24.08
27.00
24.79
22.98
24.67
26.31
28.63
26.19
24.79
25.64
75
13.08
Bookvalue per sh₹
9.68
8.71
9.86
10.87
12.11
12.40
11.72
12.19
11.59
10.51
16.45
(2.78%)
0.73%
—
3.18
FCF per share₹
14.37
14.77
14.57
14.43
16.13
17.88
15.91
15.38
16.22
17.53
14.67
1.68%
2.92%
—
17.73
Dividend per sh₹
12.12
11.83
12.16
13.77
16.40
19.60
21.76
24.46
27.99
29.96
9.54
12.81%
9.46%
—
4.21
Div yield (avg)%
29.89
27.00
26.78
28.43
27.48
29.35
28.28
29.75
28.59
27.74
7.60
28.59
28.36
95
28.85
Payout ratio%
7.76
9.26
8.46
6.89
5.33
8.06
6.48
8.31
7.29
7.30
23.49
7.30
7.53
18
16.86
Shares (diluted)M
20.04
21.24
22.10
20.82
23.97
23.58
26.10
30.19
32.79
32.07
17.26
6.00%
5.12%
63
11.26
Buyback yield%
18.49
20.18
21.79
19.17
19.17
18.35
20.81
19.51
19.28
17.90
25.96
19.28
19.23
95
1.669
D/E ratiox
1.012
0.997
1.122
1.215
1.321
1.394
1.548
1.478
1.358
1.238
0.664
1.394
1.280
47
492.9
Enterprise value₹M
449.3
473.9
444.8
412.8
419.0
368.3
361.6
351.2
355.5
371.3
49.42
(2.39%)
(1.96%)
62
337.1
LT debt₹M
196.7
201.4
197.6
193.2
223.9
214.7
211.8
226.2
230.5
244.8
345.1
1.81%
2.55%
88
Revenue
₹653.8M
7.68%
1.00×
Cost of revenue
₹424.1M
7.45%
0.98×
Operating expenses
₹157.4M
7.91%
1.02×
Cash and investments
14.14%
Spread over hurdle
(6.81%)