155.0
Revenue₹M
267.9
272.8
274.0
281.1
276.8
279.5
275.1
274.8
276.0
280.7
166.1
0.28%
0.76%
16
19.33
Revenue growth%
11.70
9.94
10.86
12.80
10.89
11.39
14.20
14.11
16.37
15.47
27.01
14.20
12.25
90
19.75
Gross margin%
31.27
28.36
28.47
30.77
31.80
30.42
32.37
30.68
29.91
28.33
18.67
30.42
30.55
14
7.15
Operating margin%
8.17
9.07
10.76
12.93
13.88
11.55
12.97
11.68
11.43
11.76
10.64
11.68
11.61
84
25.00
Net margin%
9.43
7.25
5.51
6.03
5.74
8.08
10.17
11.62
12.25
11.93
24.23
11.62
8.75
22
20.80
P/E ratio (avg)x
42.76
46.50
47.02
48.65
56.28
62.06
68.27
67.53
65.07
66.10
19.05
66.10
59.17
21
18.49
EV/EBITx
36.49
38.74
37.94
35.98
35.35
33.16
34.41
38.62
41.29
47.94
13.16
38.62
37.22
31
29.81
FCF yield (avg)%
20.90
21.08
21.15
20.49
19.91
21.74
24.47
23.87
25.29
23.03
20.06
23.87
21.45
26
19.21
FCF margin%
19.46
18.78
20.67
21.88
19.07
18.24
19.82
21.09
24.01
24.99
4.79
21.09
20.25
25
0.909
FCF / Net incomex
0.346
0.371
0.400
0.427
0.401
0.434
0.458
0.449
0.387
0.418
1.181
0.434
0.409
79
29.27
ROIC%
24.06
21.84
19.26
17.14
17.08
19.72
18.46
17.77
16.04
17.33
8.96
17.77
18.11
41
14.01
Return on equity%
15.02
16.82
14.57
15.20
16.58
16.51
17.41
16.18
14.57
13.78
23.29
16.18
15.69
75
22.33
Return on assets%
5.57
6.18
8.20
10.50
13.42
11.16
11.60
8.84
7.90
10.40
14.37
10.40
9.62
41
6.26
EPS₹
2.86
2.74
2.71
2.76
2.55
2.39
2.66
3.00
3.38
3.83
6.66
8.49%
2.50%
—
9.98
EPS growth%
18.12
17.40
16.81
18.42
16.90
17.08
18.79
17.29
18.33
18.22
6.03
18.22
17.76
27
14.27
Bookvalue per sh₹
19.65
22.38
24.85
28.17
26.50
28.17
31.96
33.64
32.25
31.64
2.93
3.61%
6.28%
—
2.65
FCF per share₹
4.13
4.83
5.19
5.75
6.66
6.62
7.27
8.43
9.33
10.60
3.42
9.73%
11.02%
—
8.04
Dividend per sh₹
7.32
8.53
9.58
11.05
10.70
10.41
11.02
12.92
13.72
16.55
5.83
9.12%
8.19%
—
19.26
Div yield (avg)%
10.09
10.94
10.28
12.85
10.81
12.87
15.21
13.00
11.79
10.74
12.03
12.87
11.37
49
15.95
Payout ratio%
17.41
15.92
15.39
17.66
19.90
17.45
16.33
13.61
15.93
17.57
21.24
16.33
16.87
47
10.55
Shares (diluted)M
15.52
15.64
17.60
17.06
17.04
17.89
18.16
20.29
21.43
22.43
10.51
5.66%
4.17%
47
21.84
Buyback yield%
13.66
16.32
16.84
17.32
20.18
20.21
18.72
20.50
20.37
21.50
27.33
20.37
19.45
33
0.450
D/E ratiox
2.646
2.647
2.714
3.107
3.429
3.732
3.723
3.777
4.302
4.667
0.898
3.777
3.576
49
157.0
Enterprise value₹M
175.2
203.4
239.9
258.4
269.6
318.5
332.1
373.6
380.0
446.2
138.3
10.61%
11.47%
54
55.82
LT debt₹M
218.6
212.3
200.9
207.2
220.7
188.6
162.5
152.0
131.8
126.8
236.9
(10.50%)
(4.78%)
56
Revenue
₹280.7M
0.76%
1.00×
Cost of revenue
₹196.5M
0.76%
1.00×
Operating expenses
₹55.03M
1.55%
1.08×
Goodwill & intangibles
15.88%
Spread over hurdle
(5.95%)