313.4
Revenue₹M
332.0
331.6
338.5
349.9
358.2
365.0
375.2
379.4
386.4
390.3
332.7
1.73%
1.85%
53
3.43
Revenue growth%
9.96
11.51
12.22
14.53
12.54
10.35
8.41
9.08
8.27
9.76
24.32
9.08
10.16
47
10.79
Gross margin%
12.09
13.93
13.86
12.62
14.66
17.43
19.03
16.72
14.62
11.64
22.06
16.72
14.27
72
17.23
Operating margin%
24.27
24.29
24.83
24.78
23.38
23.85
24.44
22.68
22.88
24.89
22.17
23.85
24.28
15
26.55
Net margin%
17.35
16.17
18.58
18.97
16.33
15.07
12.60
15.29
15.31
18.22
19.48
15.29
16.25
9
22.95
P/E ratio (avg)x
29.89
26.34
27.17
24.08
22.60
22.18
24.49
23.12
23.93
23.05
32.89
23.12
24.00
66
14.75
EV/EBITx
6.233
6.679
6.913
6.526
5.971
5.906
5.725
5.945
5.601
5.360
22.95
5.725
5.958
65
13.86
FCF yield (avg)%
20.07
19.21
16.23
18.38
19.87
17.64
17.43
17.49
15.22
13.46
3.82
17.43
17.57
64
7.34
FCF margin%
9.53
9.88
10.10
11.34
10.84
8.69
9.57
11.73
9.62
10.08
26.06
9.62
9.98
77
0.212
FCF / Net incomex
0.601
0.708
0.744
0.878
0.987
1.187
1.426
1.496
1.752
1.783
0.699
1.496
1.087
18
13.12
ROIC%
13.97
12.49
13.18
13.13
13.70
15.58
15.73
13.31
15.15
13.86
14.93
15.15
13.78
72
27.00
Return on equity%
11.50
9.03
8.96
11.82
10.49
11.09
10.96
12.02
10.42
13.23
23.60
11.09
11.02
31
10.24
Return on assets%
33.65
31.15
33.98
34.86
36.53
39.23
41.07
41.94
42.42
40.91
18.74
41.07
37.88
54
0.95
EPS₹
10.14
11.96
13.05
15.23
18.39
22.26
25.63
27.66
29.94
30.12
1.04
10.37%
12.67%
—
18.14
EPS growth%
26.91
27.66
30.47
31.82
29.53
29.96
32.71
34.98
33.76
32.50
14.65
32.71
31.14
9
5.54
Bookvalue per sh₹
1.86
1.76
1.94
1.80
1.59
1.40
1.39
1.46
1.35
1.20
4.89
(5.47%)
(5.24%)
—
2.36
FCF per share₹
2.88
3.11
3.32
3.66
4.30
5.12
5.12
5.60
6.66
6.79
5.41
9.55%
10.27%
—
1.90
Dividend per sh₹
6.23
5.96
6.44
6.24
6.91
7.05
7.27
7.70
8.56
9.40
2.98
6.36%
4.65%
—
13.44
Div yield (avg)%
14.66
13.65
14.04
13.08
10.41
7.66
8.68
10.16
10.84
8.39
13.27
8.68
10.62
93
22.29
Payout ratio%
6.57
7.66
8.85
6.96
8.27
10.43
7.73
8.15
8.89
6.18
12.44
8.15
7.94
43
21.06
Shares (diluted)M
17.64
18.51
20.13
20.99
22.48
20.63
19.87
20.96
23.22
23.85
21.26
1.20%
3.33%
11
10.55
Buyback yield%
3.04
4.84
7.27
6.23
3.76
3.38
2.19
1.22
2.44
0.40
12.62
2.19
3.21
91
0.483
D/E ratiox
0.702
0.698
0.807
0.796
0.808
0.862
0.971
1.143
1.327
1.575
1.066
1.143
0.835
50
311.8
Enterprise value₹M
330.2
359.6
398.5
402.8
391.8
406.0
391.9
407.4
414.4
464.5
162.0
3.47%
3.32%
43
89.19
LT debt₹M
166.7
193.2
211.9
247.6
267.3
274.5
294.9
351.7
359.4
380.5
344.8
7.32%
8.80%
89
Revenue
₹390.3M
1.85%
1.00×
Cost of revenue
₹239.7M
1.98%
1.01×
Operating expenses
₹61.17M
1.77%
0.99×
Goodwill & intangibles
16.45%
Cash and investments
15.81%
Spread over hurdle
23.56%