143.5
Revenue₹M
194.5
194.5
196.3
195.5
195.3
194.4
196.9
195.8
192.9
192.4
146.6
(0.29%)
0.16%
95
18.78
Revenue growth%
5.78
4.09
2.86
0.72
0.40
1.64
0.40
2.45
0.40
0.40
21.78
0.40
1.18
42
8.22
Gross margin%
29.63
31.66
33.83
31.38
32.61
32.36
31.37
31.07
31.42
29.04
22.05
31.37
31.40
5
2.68
Operating margin%
16.55
15.76
13.38
10.79
12.59
15.35
16.86
14.16
16.36
15.70
14.43
15.70
15.53
30
22.89
Net margin%
0.46
0.40
0.40
0.40
0.40
0.40
0.70
0.40
2.96
2.37
19.98
0.70
0.40
32
35.10
P/E ratio (avg)x
62.25
67.07
72.03
80.80
96.55
97.10
100.6
109.5
120.2
133.8
10.46
109.5
96.83
64
22.05
EV/EBITx
21.89
20.29
18.34
16.46
14.54
14.48
12.79
14.06
13.91
12.31
13.90
13.91
14.51
20
8.23
FCF yield (avg)%
21.03
19.23
18.99
20.36
20.03
17.31
16.27
15.97
15.62
18.16
6.05
16.27
18.57
85
17.83
FCF margin%
18.45
20.04
20.88
23.03
23.73
22.93
21.76
19.64
17.90
18.26
22.28
19.64
20.46
39
0.249
FCF / Net incomex
2.517
2.423
2.532
2.579
2.860
3.066
3.191
3.792
3.953
4.153
0.271
3.792
2.963
6
20.45
ROIC%
26.39
24.31
21.78
22.99
20.02
18.00
16.92
18.63
16.73
18.33
7.57
18.00
19.33
78
25.92
Return on equity%
6.82
6.42
7.71
10.47
8.57
9.63
7.83
8.37
8.72
5.94
15.07
8.37
8.10
86
15.51
Return on assets%
30.15
30.19
31.77
29.14
26.89
29.59
27.84
25.66
24.68
24.75
26.61
25.66
28.49
50
2.02
EPS₹
2.08
2.02
2.09
2.21
2.38
2.63
2.70
2.70
3.01
3.31
2.09
6.82%
4.33%
—
15.32
EPS growth%
5.97
8.59
7.33
5.91
7.10
7.23
4.47
4.37
5.12
3.67
12.66
4.47
5.94
33
2.00
Bookvalue per sh₹
3.66
4.28
4.63
5.41
6.24
7.49
8.61
9.46
10.99
12.34
1.21
14.61%
13.96%
—
2.39
FCF per share₹
4.87
5.32
5.22
5.35
5.36
5.69
6.66
6.81
6.61
7.95
1.43
8.21%
5.89%
—
3.21
Dividend per sh₹
3.15
3.28
3.66
3.71
3.90
4.06
3.90
3.73
3.77
3.88
1.77
(0.12%)
2.17%
—
24.16
Div yield (avg)%
26.67
25.19
22.93
25.37
26.32
25.05
25.73
27.07
26.80
29.41
12.33
26.80
26.02
52
24.95
Payout ratio%
0.40
0.40
1.18
1.75
3.63
4.76
6.28
5.34
7.04
9.93
2.49
6.28
4.20
85
11.96
Shares (diluted)M
7.408
7.171
6.868
6.256
5.744
5.731
5.141
5.213
4.705
4.640
12.43
(4.18%)
(5.87%)
45
6.13
Buyback yield%
17.80
20.02
20.58
22.47
22.27
21.14
20.77
22.76
25.24
24.25
29.44
22.76
21.70
65
0.214
D/E ratiox
0.814
0.837
0.916
1.018
1.163
1.128
1.129
1.150
1.250
1.169
0.674
1.150
1.129
42
72.27
Enterprise value₹M
43.18
45.33
39.99
40.21
36.12
36.37
34.49
36.52
33.70
29.21
122.8
(4.16%)
(4.86%)
55
42.99
LT debt₹M
95.40
93.78
93.22
91.48
94.86
96.54
92.81
101.6
101.7
108.6
15.55
2.74%
1.20%
79
Revenue
₹192.4M
0.16%
1.00×
Cost of revenue
₹134.7M
0.16%
1.00×
Operating expenses
₹34.20M
0.30%
1.01×
Property and equipment
17.02%
Spread over hurdle
(4.06%)