157.8
Revenue₹M
194.6
193.3
197.1
194.7
196.2
196.2
195.5
195.4
194.5
191.1
173.8
(0.53%)
0.02%
52
8.74
Revenue growth%
8.94
9.62
9.90
12.61
14.95
16.37
14.51
14.61
14.16
16.90
22.37
14.61
14.33
15
3.72
Gross margin%
13.90
16.45
18.06
18.68
20.23
21.39
21.98
23.49
25.85
26.08
10.85
23.49
20.81
69
22.28
Operating margin%
22.98
25.81
26.23
23.71
24.95
22.74
23.44
24.17
25.94
27.65
2.75
24.17
24.56
39
18.19
Net margin%
26.12
24.20
22.87
24.77
22.90
25.25
27.82
25.81
25.39
25.78
13.77
25.78
25.32
84
20.85
P/E ratio (avg)x
31.24
33.94
34.73
34.63
32.91
32.58
34.34
33.04
37.88
35.98
17.14
34.34
34.14
81
29.50
EV/EBITx
36.02
34.63
31.47
33.07
30.11
28.93
27.86
26.32
25.09
24.13
34.15
26.32
29.52
46
10.62
FCF yield (avg)%
27.54
29.32
26.72
24.67
23.74
24.33
25.63
26.21
25.31
27.71
5.51
25.63
25.92
28
17.93
FCF margin%
4.61
4.85
4.25
1.92
3.33
5.25
4.57
5.80
6.35
3.75
17.83
5.25
4.59
40
0.897
FCF / Net incomex
1.216
1.346
1.392
1.506
1.685
1.683
1.910
2.151
2.171
2.272
0.982
2.151
1.684
90
10.65
ROIC%
13.46
16.22
18.18
17.36
19.27
19.20
16.47
13.63
14.52
17.48
15.80
16.47
16.92
9
28.56
Return on equity%
9.58
9.28
12.21
9.52
11.54
12.43
12.88
13.84
12.82
15.41
4.41
12.88
12.32
94
4.46
Return on assets%
14.88
14.44
16.94
15.87
13.53
15.28
17.94
20.81
19.74
20.09
13.84
19.74
16.41
15
3.39
EPS₹
1.28
1.47
1.45
1.64
1.68
1.80
1.99
2.34
2.62
3.08
3.72
12.89%
8.56%
—
13.23
EPS growth%
4.65
3.42
1.66
0.47
1.19
3.36
6.32
6.82
9.45
10.46
27.12
6.82
4.04
37
4.26
Bookvalue per sh₹
6.30
6.14
6.17
6.34
6.02
6.97
7.69
7.41
7.91
7.42
4.21
4.27%
1.68%
—
2.68
FCF per share₹
1.49
1.31
1.37
1.29
1.36
1.23
1.14
0.98
0.95
0.85
1.24
(9.03%)
(5.37%)
—
5.09
Dividend per sh₹
6.34
7.11
7.43
7.80
8.10
7.98
8.84
10.06
10.06
11.56
3.63
7.36%
7.37%
—
26.07
Div yield (avg)%
24.79
23.89
25.72
26.43
28.65
28.50
30.18
30.93
28.42
28.02
12.04
28.50
28.22
16
22.44
Payout ratio%
13.42
13.75
14.89
17.29
20.14
19.24
17.84
16.44
16.16
18.77
21.97
17.84
16.86
39
8.463
Shares (diluted)M
11.22
11.03
11.80
11.18
12.43
12.57
14.86
14.78
17.05
16.91
8.515
6.35%
4.23%
68
4.03
Buyback yield%
12.36
12.52
13.05
14.22
13.35
13.91
15.54
15.97
18.17
16.06
19.04
15.97
14.07
74
1.004
D/E ratiox
1.606
1.603
1.800
1.983
1.910
1.771
1.873
1.698
1.686
1.899
0.317
1.771
1.786
80
98.44
Enterprise value₹M
40.87
38.38
39.92
37.28
38.79
41.81
36.58
35.56
36.22
31.68
81.27
(3.97%)
(2.19%)
36
48.59
LT debt₹M
81.32
77.33
83.54
86.91
94.71
107.5
113.5
118.0
126.1
133.4
187.7
7.09%
6.22%
38
Revenue
₹191.1M
0.02%
1.00×
Cost of revenue
₹129.4M
0.16%
1.01×
Operating expenses
₹41.85M
(0.70%)
0.93×
Property and equipment
18.21%
Goodwill & intangibles
15.35%
Spread over hurdle
(10.65%)