116.1
Revenue₹M
131.1
133.9
135.5
137.0
137.5
138.2
137.1
137.2
140.2
143.3
123.0
0.83%
1.17%
76
17.71
Revenue growth%
16.51
14.55
17.38
17.97
20.40
19.17
19.67
18.05
16.15
14.09
17.70
18.05
17.67
36
9.45
Gross margin%
2.34
0.40
1.78
3.87
3.45
1.07
0.40
2.71
1.37
0.40
8.92
1.07
1.57
59
17.89
Operating margin%
5.53
7.56
5.23
4.54
6.90
4.45
2.70
5.35
7.52
7.67
18.89
5.35
5.44
54
3.18
Net margin%
21.95
19.31
19.56
19.43
18.42
20.00
20.77
20.70
19.93
20.79
12.62
20.70
19.96
36
18.89
P/E ratio (avg)x
27.54
30.49
33.86
36.63
41.16
44.72
50.62
56.34
57.25
61.38
34.61
56.34
42.94
74
27.43
EV/EBITx
53.46
57.96
64.33
73.98
83.89
84.33
99.11
95.51
92.65
104.3
30.62
95.51
84.11
32
29.78
FCF yield (avg)%
1.87
1.19
0.40
0.40
0.40
0.40
0.40
0.40
1.69
3.30
23.82
0.40
0.40
54
22.70
FCF margin%
24.24
22.71
22.29
21.62
19.86
18.18
16.63
15.55
16.11
18.17
7.77
16.63
19.02
89
0.789
FCF / Net incomex
0.945
0.994
1.077
1.180
1.259
1.364
1.470
1.464
1.366
1.245
0.807
1.366
1.252
39
8.71
ROIC%
0.69
3.40
4.75
5.15
4.80
5.54
5.67
6.14
6.44
3.47
9.91
5.67
4.98
79
13.60
Return on equity%
2.57
1.82
1.03
2.35
0.40
0.40
0.40
0.40
0.40
2.70
27.44
0.40
0.71
42
17.19
Return on assets%
24.46
26.95
24.82
26.04
28.41
27.73
28.80
27.36
27.45
25.41
12.13
27.45
27.16
60
2.07
EPS₹
1.22
1.40
1.60
1.69
1.81
1.91
2.07
2.23
2.30
2.49
2.28
6.62%
7.30%
—
5.35
EPS growth%
3.39
5.90
6.40
6.51
9.40
8.01
6.23
5.65
2.81
1.65
9.31
5.65
6.06
84
6.32
Bookvalue per sh₹
2.90
2.91
2.52
2.36
2.03
1.88
1.60
1.41
1.47
1.36
4.06
(7.68%)
(8.40%)
—
4.01
FCF per share₹
9.72
10.48
11.59
12.06
13.32
14.02
14.63
17.45
19.37
18.78
3.29
7.12%
8.63%
—
2.99
Dividend per sh₹
3.38
3.35
3.48
3.47
3.75
3.67
3.69
3.38
3.19
3.37
1.79
(2.07%)
1.01%
—
3.67
Div yield (avg)%
22.42
20.81
17.90
17.97
18.38
20.05
17.23
16.54
17.72
15.06
9.84
17.23
17.93
16
24.40
Payout ratio%
20.19
22.99
23.73
22.09
24.59
22.29
24.65
24.13
23.24
21.73
8.97
23.24
23.12
7
18.33
Shares (diluted)M
21.42
19.89
21.08
20.52
23.38
23.08
22.03
21.78
20.92
21.77
18.44
(1.41%)
(0.24%)
25
11.66
Buyback yield%
22.08
23.39
20.48
21.60
24.39
24.87
26.31
24.59
23.76
26.60
29.73
24.87
24.07
89
0.162
D/E ratiox
1.363
1.257
1.319
1.130
1.173
1.198
1.236
1.323
1.424
1.280
1.194
1.280
1.268
60
65.13
Enterprise value₹M
5.812
5.766
5.175
5.048
4.321
4.544
4.166
3.806
3.623
3.270
82.49
(5.42%)
(6.25%)
37
76.49
LT debt₹M
23.75
23.33
25.35
26.83
23.88
26.24
26.30
27.28
25.11
24.55
37.79
0.55%
0.57%
36
Revenue
₹143.3M
1.17%
1.00×
Cost of revenue
₹89.40M
1.54%
1.04×
Operating expenses
₹16.33M
(0.18%)
0.88×
Spread over hurdle
(4.43%)