139.2
Revenue₹M
278.1
278.9
285.7
298.8
313.0
316.2
329.1
328.9
339.0
342.4
152.6
1.82%
2.11%
35
12.18
Revenue growth%
7.35
7.89
10.09
12.82
13.59
11.55
13.40
11.47
13.45
15.44
14.94
13.40
12.19
17
29.31
Gross margin%
13.55
11.55
14.13
13.92
12.73
13.34
12.65
13.47
11.12
13.57
5.85
13.34
13.40
46
13.38
Operating margin%
23.32
23.34
24.22
23.05
24.58
23.00
24.91
23.70
22.94
22.47
2.62
23.00
23.33
16
22.38
Net margin%
16.22
16.92
16.56
18.26
15.60
17.42
15.11
13.87
13.71
13.75
26.05
13.87
15.91
56
22.59
P/E ratio (avg)x
26.76
24.54
21.91
19.32
18.62
17.81
15.93
15.67
13.77
13.50
25.39
15.67
18.21
66
20.51
EV/EBITx
47.92
48.61
49.09
46.27
48.69
50.80
54.61
63.68
74.08
84.98
17.07
63.68
49.94
47
21.82
FCF yield (avg)%
14.71
15.18
12.93
10.20
12.69
13.84
12.45
11.44
12.81
14.22
11.42
12.81
12.87
63
6.01
FCF margin%
2.66
1.97
0.40
2.50
0.40
0.40
0.40
0.40
2.70
1.33
23.83
0.40
0.86
36
1.257
FCF / Net incomex
2.822
3.187
3.557
4.032
4.461
4.883
5.446
5.658
5.762
6.149
1.297
5.658
4.672
75
3.14
ROIC%
6.70
9.19
6.77
9.16
9.63
7.87
6.40
5.86
6.22
4.78
8.75
6.22
6.73
90
28.44
Return on equity%
13.32
12.02
10.98
12.26
14.56
17.54
18.92
16.56
15.07
16.14
2.33
16.56
14.81
32
17.75
Return on assets%
2.49
1.02
0.40
0.94
1.86
3.74
3.79
1.66
2.31
5.30
19.22
3.74
2.08
83
0.69
EPS₹
1.90
2.04
1.93
1.79
1.65
1.66
1.89
1.87
2.03
1.88
0.74
2.65%
0.43%
—
9.25
EPS growth%
22.74
25.49
27.02
28.76
27.46
30.34
30.87
33.72
32.36
33.19
22.37
32.36
29.55
83
2.10
Bookvalue per sh₹
1.01
0.93
0.84
0.86
0.81
0.77
0.74
0.63
0.58
0.52
0.37
(8.65%)
(7.57%)
—
2.10
FCF per share₹
1.57
1.86
1.79
1.88
2.15
2.38
2.56
2.49
2.95
3.26
0.56
8.65%
8.20%
—
2.12
Dividend per sh₹
1.39
1.34
1.23
1.36
1.34
1.30
1.47
1.63
1.79
1.72
1.42
5.02%
1.84%
—
4.18
Div yield (avg)%
4.59
6.80
7.50
9.20
9.96
8.56
8.44
9.06
10.25
9.98
14.28
9.06
8.81
75
4.99
Payout ratio%
13.10
13.30
15.63
15.47
17.52
18.90
15.95
16.34
14.21
14.04
16.02
15.95
15.55
94
81.10
Shares (diluted)M
99.70
101.9
108.6
122.0
135.7
132.0
134.3
153.2
171.1
197.4
82.88
7.78%
6.41%
41
24.31
Buyback yield%
26.85
27.44
29.50
31.22
32.11
30.73
29.83
27.68
26.93
26.32
8.70
27.68
28.59
95
1.228
D/E ratiox
0.441
0.495
0.516
0.566
0.568
0.629
0.589
0.657
0.628
0.622
1.594
0.628
0.579
45
51.15
Enterprise value₹M
249.8
242.8
242.4
259.1
248.9
239.1
227.9
227.3
219.4
227.6
208.0
(1.78%)
(1.39%)
73
354.3
LT debt₹M
284.6
274.2
295.2
311.1
309.1
330.4
339.6
294.5
312.6
291.9
264.4
(1.14%)
0.60%
71
Revenue
₹342.4M
2.11%
1.00×
Cost of revenue
₹213.3M
2.46%
1.04×
Operating expenses
₹65.72M
1.16%
0.91×
Goodwill & intangibles
18.03%
Return on capital
108.88%
Spread over hurdle
96.09%