75.52
Revenue₹M
425.0
430.4
428.6
425.9
423.4
421.2
415.0
420.0
424.2
432.2
80.50
0.41%
0.03%
61
8.67
Revenue growth%
16.40
14.14
14.28
13.06
16.06
14.59
14.55
14.42
16.31
18.09
21.48
14.59
14.57
85
8.55
Gross margin%
22.27
20.05
21.79
21.47
22.22
24.20
25.44
25.80
24.12
25.69
21.04
25.44
23.19
17
23.36
Operating margin%
29.30
29.22
26.35
24.92
25.47
25.41
24.24
26.04
26.80
26.74
5.13
26.04
26.19
19
25.10
Net margin%
27.34
27.15
24.29
24.25
23.55
25.62
23.12
22.98
20.79
18.47
23.74
22.98
23.90
55
24.15
P/E ratio (avg)x
40.85
39.05
40.76
41.77
45.65
42.47
49.31
51.84
57.97
54.19
33.49
51.84
44.06
52
19.81
EV/EBITx
15.03
15.37
13.89
12.16
10.85
11.28
12.28
12.85
13.77
15.08
7.585
12.85
13.31
42
13.96
FCF yield (avg)%
25.15
25.68
28.02
30.29
28.88
28.11
27.72
28.02
28.94
26.20
20.58
28.02
28.02
31
22.70
FCF margin%
29.09
29.82
31.13
29.81
28.54
25.57
25.53
23.94
21.34
22.69
8.32
23.94
27.06
27
1.490
FCF / Net incomex
1.013
1.037
1.216
1.164
1.117
1.294
1.290
1.288
1.377
1.545
1.796
1.294
1.252
44
15.10
ROIC%
11.41
9.16
10.09
10.68
8.42
10.65
9.78
10.20
12.81
13.98
7.81
10.65
10.43
66
8.02
Return on equity%
32.57
29.63
27.41
28.85
30.40
33.30
31.11
30.32
33.18
33.38
15.45
33.18
30.76
8
17.87
Return on assets%
18.97
20.42
19.56
19.25
18.74
18.70
21.70
19.78
17.90
19.37
5.88
19.37
19.31
40
8.31
EPS₹
9.18
9.69
10.75
11.29
12.44
13.37
12.71
12.46
13.08
13.03
9.06
0.93%
3.06%
—
9.23
EPS growth%
8.63
5.87
7.54
8.09
10.49
10.52
9.57
10.18
12.62
12.75
24.20
10.52
9.88
62
3.41
Bookvalue per sh₹
2.39
2.74
3.07
3.41
3.54
3.54
4.03
4.58
4.91
5.21
4.76
8.04%
8.21%
—
7.65
FCF per share₹
5.61
4.89
4.51
4.68
4.90
5.28
5.38
5.86
6.24
6.53
1.35
5.91%
0.95%
—
2.66
Dividend per sh₹
5.88
5.99
5.46
4.75
4.83
4.21
4.39
4.57
4.76
5.15
9.16
1.31%
(1.41%)
—
13.77
Div yield (avg)%
7.53
10.48
11.80
9.17
11.39
8.55
6.85
9.07
12.00
10.67
13.46
9.07
9.83
44
5.47
Payout ratio%
12.75
10.60
10.63
7.79
10.37
9.27
9.25
8.67
5.69
8.67
22.39
8.67
9.26
17
24.00
Shares (diluted)M
27.95
30.86
29.35
28.85
29.47
28.98
30.97
31.30
33.26
38.20
25.10
5.33%
3.48%
93
11.77
Buyback yield%
13.94
11.81
11.64
9.91
9.85
12.60
9.93
9.94
11.51
9.73
3.84
9.94
10.72
87
1.490
D/E ratiox
2.146
2.142
2.434
2.474
2.873
2.859
3.117
3.630
3.507
4.039
0.980
3.507
2.866
53
171.2
Enterprise value₹M
135.1
159.2
166.8
164.7
180.7
207.0
223.6
250.7
283.5
327.4
59.96
12.63%
10.14%
69
232.8
LT debt₹M
68.78
69.79
81.44
86.71
103.8
119.0
134.5
129.4
150.7
159.2
152.4
8.93%
9.22%
88
Revenue
₹432.2M
0.03%
1.00×
Cost of revenue
₹268.7M
0.10%
1.01×
Operating expenses
₹73.94M
(0.17%)
0.98×
Spread over hurdle
41.05%