234.5
Revenue₹M
222.7
224.5
233.2
237.0
244.2
254.9
268.0
282.0
289.7
297.0
244.8
3.99%
3.37%
51
15.74
Revenue growth%
23.83
23.87
25.22
23.25
21.45
20.13
22.28
19.31
21.19
21.34
5.86
21.19
21.87
88
21.73
Gross margin%
15.56
15.02
14.19
12.07
12.78
14.55
12.82
10.96
12.62
13.69
28.15
12.82
13.26
23
29.51
Operating margin%
21.52
22.90
20.09
17.48
16.32
15.00
15.80
13.60
11.33
13.54
7.93
13.60
16.06
48
15.52
Net margin%
25.28
28.14
28.08
26.63
26.81
27.64
25.88
28.41
26.64
23.72
21.77
26.64
26.72
82
34.26
P/E ratio (avg)x
39.70
43.69
47.52
44.81
44.25
45.79
47.71
51.99
60.08
58.89
37.15
51.99
46.65
70
8.049
EV/EBITx
28.14
31.37
33.92
36.45
40.52
39.73
47.97
48.57
48.09
51.33
23.74
48.09
40.12
87
5.46
FCF yield (avg)%
29.99
27.74
26.20
28.09
28.80
27.20
24.95
22.68
24.73
24.57
7.76
24.73
26.70
91
6.19
FCF margin%
7.50
10.45
9.63
12.39
10.93
12.62
13.96
11.34
9.32
12.19
9.41
12.19
11.13
68
0.853
FCF / Net incomex
0.348
0.337
0.309
0.298
0.295
0.314
0.294
0.293
0.287
0.306
0.871
0.294
0.302
7
19.46
ROIC%
11.73
9.28
8.31
7.45
10.18
9.11
6.75
4.95
3.55
5.09
21.31
5.09
7.88
73
3.16
Return on equity%
8.82
7.05
5.97
8.79
9.27
11.02
10.03
9.46
9.47
8.08
13.28
9.47
9.04
6
9.38
Return on assets%
19.85
17.42
17.03
18.45
20.62
19.77
21.26
18.80
16.58
19.14
2.31
19.14
18.97
72
2.05
EPS₹
1.92
1.99
2.06
1.85
2.06
2.25
2.27
2.28
2.52
2.28
2.29
2.05%
1.84%
—
10.25
EPS growth%
19.16
18.54
15.58
13.93
14.11
14.22
12.75
10.65
8.82
10.46
22.50
10.65
14.02
78
2.56
Bookvalue per sh₹
2.76
2.67
2.45
2.65
2.83
3.23
3.48
3.81
3.80
4.23
3.20
8.35%
4.65%
—
2.18
FCF per share₹
2.62
2.63
2.80
3.05
3.27
3.06
3.00
3.10
3.03
2.96
0.59
(1.95%)
1.11%
—
1.62
Dividend per sh₹
4.17
4.08
4.11
4.06
4.52
4.87
4.92
5.13
5.01
5.25
3.31
3.04%
3.39%
—
28.87
Div yield (avg)%
2.92
0.49
0.40
3.00
1.41
3.52
2.01
4.10
3.96
6.50
19.42
3.96
2.96
46
26.23
Payout ratio%
26.41
26.70
27.59
28.75
26.54
25.85
23.77
23.94
22.38
24.76
26.78
23.94
26.13
93
48.81
Shares (diluted)M
50.44
49.37
46.72
44.25
44.60
49.79
55.54
53.14
57.45
60.49
48.77
6.28%
1.68%
16
17.37
Buyback yield%
18.19
15.28
13.39
14.05
16.64
14.35
12.64
15.02
12.65
14.48
20.82
14.35
14.42
72
0.434
D/E ratiox
0.919
0.890
0.899
0.990
1.055
1.131
1.106
1.175
1.282
1.259
1.509
1.175
1.081
28
265.6
Enterprise value₹M
177.8
193.6
172.2
174.5
188.1
198.0
194.5
170.4
157.3
154.3
109.5
(3.89%)
(0.96%)
27
226.6
LT debt₹M
184.4
198.1
199.3
185.1
159.4
138.1
149.9
149.2
142.1
154.7
240.8
(0.59%)
(1.55%)
13
Revenue
₹297.0M
3.37%
1.00×
Cost of revenue
₹204.8M
3.72%
1.03×
Operating expenses
₹69.47M
2.99%
0.96×
Cash and investments
15.99%
Goodwill & intangibles
15.66%
Spread over hurdle
(8.04%)