174.6
Revenue₹M
201.0
204.1
210.1
211.3
212.5
220.3
221.7
230.3
236.0
238.9
195.2
2.38%
2.09%
18
19.53
Revenue growth%
8.00
7.52
6.18
7.70
6.86
9.02
8.06
10.76
8.55
9.45
18.53
9.02
8.03
11
20.56
Gross margin%
32.07
29.55
30.33
33.07
35.90
37.98
38.04
37.47
38.54
40.39
6.91
38.04
36.69
87
13.09
Operating margin%
23.32
21.38
24.27
25.08
22.59
22.30
21.07
18.61
20.98
18.08
23.92
20.98
21.84
82
4.74
Net margin%
14.50
13.45
11.16
13.57
15.44
17.37
16.14
17.15
19.07
19.62
9.78
17.37
15.79
35
32.50
P/E ratio (avg)x
59.34
64.27
73.94
83.21
87.06
89.24
105.0
110.6
124.4
122.2
32.67
110.6
88.15
11
28.55
EV/EBITx
34.51
37.33
39.52
45.78
47.31
54.63
60.60
66.97
72.69
69.47
37.10
66.97
50.97
53
26.19
FCF yield (avg)%
17.38
18.98
17.45
15.28
12.56
12.69
14.30
17.13
16.59
16.64
23.77
16.59
16.62
19
11.72
FCF margin%
17.15
15.51
13.21
11.55
13.97
11.85
13.85
13.77
15.71
18.53
16.91
13.85
13.91
31
0.819
FCF / Net incomex
1.590
1.765
1.671
1.646
1.679
1.624
1.773
1.976
2.172
2.307
1.615
1.976
1.722
6
22.68
ROIC%
22.51
25.39
27.02
26.16
29.06
26.91
25.90
26.18
26.07
24.42
20.63
26.07
26.12
29
23.48
Return on equity%
18.08
16.83
16.48
14.46
15.58
17.76
15.11
12.17
9.82
7.77
5.34
12.17
15.35
9
6.57
Return on assets%
20.80
23.11
21.11
22.51
22.82
25.80
27.10
24.76
27.65
27.99
21.64
27.10
23.93
25
110.82
EPS₹
137.57
119.68
125.61
126.16
128.89
130.31
128.98
117.29
122.11
116.58
118.12
(1.99%)
(2.04%)
—
3.99
EPS growth%
25.78
23.62
23.38
24.97
22.91
21.62
21.48
20.10
19.88
22.20
9.68
21.48
22.56
91
120.73
Bookvalue per sh₹
121.69
114.31
103.85
101.23
107.15
95.20
88.05
97.24
103.74
102.76
118.43
(0.83%)
(2.16%)
—
174.09
FCF per share₹
218.26
232.02
267.14
300.74
289.12
278.33
268.84
305.52
356.25
353.06
164.51
4.08%
6.49%
—
171.15
Dividend per sh₹
38.63
35.51
35.93
38.86
35.40
34.52
30.69
26.98
26.11
28.77
70.18
(4.07%)
(3.56%)
—
24.49
Div yield (avg)%
17.49
17.04
19.20
17.79
16.82
14.74
12.81
11.79
12.56
14.93
29.53
12.81
15.88
85
13.69
Payout ratio%
29.08
28.34
26.22
26.70
26.54
26.46
28.88
26.28
26.35
26.18
17.58
26.35
26.50
78
1.186
Shares (diluted)M
1.036
1.154
1.212
1.308
1.414
1.308
1.361
1.382
1.277
1.265
1.155
(2.20%)
2.51%
94
2.73
Buyback yield%
0.40
0.40
0.40
0.40
1.70
3.49
2.94
1.30
3.96
6.32
23.52
3.49
1.50
8
1.212
D/E ratiox
0.759
0.813
0.948
0.991
1.157
1.380
1.348
1.575
1.812
1.961
0.525
1.575
1.253
79
166.8
Enterprise value₹M
197.3
196.1
185.0
180.5
197.9
221.1
228.5
250.1
290.4
300.5
120.7
8.70%
5.44%
88
183.9
LT debt₹M
47.50
46.87
52.95
63.50
75.26
72.85
79.14
86.70
101.0
101.2
39.99
6.10%
9.03%
52
Revenue
₹238.9M
2.09%
1.00×
Cost of revenue
₹166.4M
2.07%
1.00×
Operating expenses
₹45.49M
2.33%
1.02×
Cash and investments
19.62%
Spread over hurdle
(4.88%)