20.88
Revenue₹M
220.6
228.0
229.9
232.8
239.3
241.3
246.4
257.1
264.1
274.8
22.14
2.81%
2.75%
68
7.63
Revenue growth%
31.30
34.24
31.32
32.60
31.99
30.84
31.30
34.23
31.42
33.95
11.48
31.42
31.70
24
21.34
Gross margin%
3.80
4.30
6.80
8.61
6.94
5.59
4.99
2.75
0.50
1.79
12.91
2.75
4.64
52
20.70
Operating margin%
23.26
21.32
18.46
18.27
16.99
16.90
14.59
16.30
13.32
14.04
29.59
14.59
16.95
45
2.70
Net margin%
23.37
22.60
21.04
18.85
21.26
19.43
16.78
15.72
16.62
13.77
18.44
16.62
19.14
82
31.80
P/E ratio (avg)x
21.78
22.87
23.96
25.19
25.06
26.06
23.39
20.95
22.14
21.26
18.36
22.14
23.13
55
16.38
EV/EBITx
26.40
29.00
33.32
39.52
45.42
48.34
48.74
48.36
47.24
49.13
6.995
48.36
46.33
19
17.84
FCF yield (avg)%
17.11
18.95
18.49
18.45
20.08
19.85
19.09
19.48
18.29
17.26
5.81
19.09
18.72
34
21.41
FCF margin%
16.96
19.72
21.71
18.85
17.35
19.41
17.89
18.93
18.20
16.74
4.45
18.20
18.52
31
0.533
FCF / Net incomex
0.747
0.803
0.824
0.879
0.847
0.770
0.776
0.811
0.855
0.769
1.004
0.776
0.807
78
27.50
ROIC%
11.17
10.99
8.05
9.96
12.44
9.86
12.71
15.18
17.40
19.26
6.94
15.18
11.80
36
12.77
Return on equity%
25.88
27.49
29.35
30.68
33.12
33.53
32.92
33.12
35.19
36.26
6.66
33.53
33.02
11
18.10
Return on assets%
12.69
10.75
12.30
12.49
14.99
14.65
13.77
12.86
12.97
10.61
14.19
12.97
12.78
75
14.21
EPS₹
3.95
3.51
3.21
3.41
3.46
3.21
2.93
3.18
2.96
2.90
15.64
(3.47%)
(3.96%)
—
3.10
EPS growth%
16.86
14.92
13.01
15.80
16.20
15.01
15.18
17.41
19.04
18.50
23.93
17.41
16.00
79
19.98
Bookvalue per sh₹
12.95
13.20
12.63
11.30
11.87
11.04
10.22
10.38
10.71
10.02
6.12
(3.33%)
(2.16%)
—
21.10
FCF per share₹
11.25
12.74
13.36
15.87
18.76
20.76
21.46
21.30
20.69
21.97
19.23
3.21%
7.05%
—
11.00
Dividend per sh₹
20.82
21.69
24.50
23.93
27.83
30.69
36.16
37.50
39.49
44.39
9.44
9.78%
8.24%
—
25.61
Div yield (avg)%
18.42
15.77
13.66
15.84
15.28
14.29
14.00
13.88
11.56
10.02
24.99
13.88
14.14
32
18.58
Payout ratio%
7.03
8.97
6.94
6.71
8.89
9.17
11.11
12.87
11.23
11.70
19.73
11.23
9.07
54
11.30
Shares (diluted)M
12.55
11.88
11.09
10.35
10.69
10.18
10.23
10.15
9.647
8.685
11.26
(4.08%)
(4.05%)
9
22.45
Buyback yield%
16.22
17.88
19.55
20.22
21.30
22.24
24.08
21.78
20.90
19.41
5.08
21.78
20.56
16
0.502
D/E ratiox
0.972
1.103
1.221
1.176
1.197
1.352
1.384
1.307
1.466
1.654
1.646
1.384
1.264
6
105.7
Enterprise value₹M
115.1
127.0
140.1
142.1
154.5
156.6
183.5
214.1
207.9
212.1
255.6
6.55%
6.90%
34
93.37
LT debt₹M
197.6
213.6
235.1
226.8
222.8
229.7
254.3
237.5
234.3
250.5
58.54
2.37%
3.37%
67
Revenue
₹274.8M
2.75%
1.00×
Cost of revenue
₹161.4M
2.64%
0.99×
Operating expenses
₹68.10M
3.00%
1.02×
Cash and investments
20.82%
Goodwill & intangibles
15.05%
Spread over hurdle
(1.33%)