106.9
Revenue₹M
184.2
190.7
202.0
211.0
226.2
234.2
244.7
258.2
271.7
283.3
111.3
4.61%
4.91%
89
14.48
Revenue growth%
4.94
7.14
5.94
3.24
1.50
1.47
0.40
0.59
1.52
2.61
20.28
1.47
2.06
65
21.10
Gross margin%
28.43
27.83
28.29
29.23
31.08
33.35
30.43
29.33
26.70
26.77
15.08
29.33
28.83
81
8.80
Operating margin%
31.90
29.57
27.15
27.12
24.18
26.89
28.33
27.07
27.41
29.15
22.52
27.41
27.28
47
3.63
Net margin%
19.38
16.72
14.52
17.18
17.36
19.96
22.11
20.61
21.55
18.82
8.75
20.61
19.10
72
9.423
P/E ratio (avg)x
21.59
23.44
22.58
22.90
21.93
19.68
19.90
18.06
17.80
17.94
7.263
18.06
20.74
69
11.85
EV/EBITx
36.63
35.60
39.14
39.82
42.20
42.70
48.13
53.75
59.19
57.53
17.63
53.75
42.45
29
10.23
FCF yield (avg)%
10.30
8.63
10.04
12.36
12.14
12.72
10.35
7.64
6.36
8.27
9.64
8.27
10.17
70
19.87
FCF margin%
21.76
23.12
23.90
25.21
27.12
25.96
25.92
23.27
23.00
22.25
11.52
23.27
23.58
90
1.457
FCF / Net incomex
1.269
1.259
1.286
1.434
1.595
1.531
1.659
1.671
1.794
1.944
1.770
1.671
1.563
55
22.44
ROIC%
34.72
33.28
32.20
29.81
32.11
29.33
29.31
28.05
30.89
32.49
16.25
29.33
31.50
11
24.30
Return on equity%
12.58
10.70
11.82
14.46
16.33
18.30
17.88
15.06
16.72
16.19
18.53
16.72
15.62
12
9.40
Return on assets%
12.93
12.16
14.68
16.44
16.17
13.41
12.08
11.88
13.36
14.97
19.12
13.36
13.39
28
1.88
EPS₹
3.29
3.16
3.51
3.67
4.15
4.08
4.41
4.43
4.62
5.02
2.08
3.89%
4.80%
—
12.35
EPS growth%
2.80
0.53
0.67
0.89
1.09
2.85
5.22
2.74
0.64
0.40
11.68
2.74
0.99
56
2.55
Bookvalue per sh₹
5.00
5.94
6.65
7.64
8.45
8.94
9.48
9.65
10.00
10.52
4.84
4.48%
7.75%
—
1.95
FCF per share₹
2.39
2.11
1.92
2.07
1.83
1.98
2.00
2.22
2.15
1.91
0.99
0.87%
(3.47%)
—
1.14
Dividend per sh₹
1.74
1.76
1.89
1.97
1.95
1.83
1.86
1.86
1.98
2.02
5.42
0.70%
1.66%
—
22.56
Div yield (avg)%
6.80
7.40
5.22
3.64
5.39
3.31
5.01
4.57
5.97
5.42
29.32
5.01
5.31
73
21.74
Payout ratio%
31.05
28.29
29.32
30.41
30.67
28.45
27.95
28.30
26.36
28.93
2.84
28.30
28.69
31
22.56
Shares (diluted)M
24.92
23.88
25.65
24.87
28.54
28.97
33.34
32.42
33.39
37.54
22.34
5.63%
4.48%
11
16.88
Buyback yield%
17.00
16.61
14.03
13.96
12.96
11.36
10.13
12.83
10.22
9.76
26.58
10.22
12.89
21
1.664
D/E ratiox
0.841
0.778
0.761
0.704
0.790
0.815
0.842
0.906
0.937
0.994
0.220
0.906
0.828
22
138.8
Enterprise value₹M
295.3
294.4
257.7
268.8
274.9
266.3
256.7
259.5
248.9
244.7
218.9
(2.30%)
(1.69%)
15
97.70
LT debt₹M
117.5
102.5
99.53
91.57
99.49
86.96
92.71
96.26
100.1
96.02
159.6
(0.71%)
(1.71%)
52
Revenue
₹283.3M
4.91%
1.00×
Cost of revenue
₹150.5M
4.78%
0.99×
Operating expenses
₹39.26M
5.31%
1.04×
Cash and investments
16.39%
Spread over hurdle
(2.57%)