216.4
Revenue₹M
662.0
669.3
663.1
660.6
647.6
638.6
638.9
626.7
638.1
623.6
228.9
(0.75%)
(0.45%)
88
2.48
Revenue growth%
12.46
12.63
11.33
14.04
16.53
15.89
12.91
10.65
7.75
5.28
21.13
10.65
12.54
39
13.97
Gross margin%
23.42
22.04
20.88
21.74
22.48
20.27
20.56
18.98
16.12
18.99
12.31
18.99
20.72
70
12.47
Operating margin%
15.66
14.06
16.14
15.84
17.74
20.51
19.36
21.59
23.73
25.27
28.12
21.59
18.55
32
21.82
Net margin%
4.50
3.85
4.84
4.30
4.40
4.48
5.41
4.48
6.53
9.36
22.39
5.41
4.49
13
26.24
P/E ratio (avg)x
39.21
36.12
35.19
34.37
36.82
41.94
43.22
46.14
43.43
41.24
15.80
43.22
40.22
70
10.14
EV/EBITx
28.32
29.51
30.41
31.67
28.77
28.65
27.44
25.33
26.83
28.98
6.975
27.44
28.71
40
15.92
FCF yield (avg)%
28.24
30.04
29.67
29.56
26.72
26.21
27.16
27.63
27.93
26.58
29.21
27.16
27.78
88
25.87
FCF margin%
27.42
24.65
26.30
27.49
27.33
27.60
27.72
26.70
27.04
28.00
16.07
27.60
27.37
88
1.544
FCF / Net incomex
0.786
0.885
0.977
1.024
1.093
1.232
1.245
1.409
1.337
1.561
1.257
1.337
1.162
77
12.76
ROIC%
22.73
22.90
22.76
25.73
25.67
26.62
24.18
23.47
20.70
23.45
14.18
23.47
23.46
27
16.91
Return on equity%
8.93
10.38
7.58
4.87
7.19
9.69
6.86
7.53
8.64
9.84
2.93
8.64
8.11
44
19.56
Return on assets%
26.60
25.21
23.27
26.00
26.39
25.27
24.58
24.58
24.44
23.96
16.64
24.58
24.90
17
4.28
EPS₹
10.00
10.47
9.49
9.39
9.21
8.85
8.13
8.01
8.29
9.18
4.55
(0.06%)
(1.68%)
—
3.98
EPS growth%
7.22
9.97
11.90
9.84
10.25
12.85
12.39
11.93
14.53
16.21
28.39
12.85
11.91
54
12.00
Bookvalue per sh₹
2.64
2.82
2.62
2.28
2.48
2.37
2.40
2.13
2.32
2.04
10.89
(3.84%)
(2.28%)
—
4.38
FCF per share₹
6.30
6.95
6.07
6.15
6.50
6.79
7.31
7.72
8.47
8.01
9.89
4.28%
2.58%
—
3.99
Dividend per sh₹
8.29
8.65
7.44
6.71
7.16
7.26
6.32
6.02
5.47
5.68
10.36
(4.54%)
(4.15%)
—
22.61
Div yield (avg)%
18.72
18.92
16.85
17.91
19.10
16.39
17.17
17.94
18.33
19.33
14.53
17.94
18.13
69
4.16
Payout ratio%
7.06
9.53
9.25
11.99
10.56
8.28
7.24
7.92
10.71
13.70
19.01
8.28
9.39
59
15.44
Shares (diluted)M
16.25
17.10
15.65
16.59
18.39
19.39
19.19
20.99
18.90
17.01
15.20
(1.55%)
1.05%
95
3.29
Buyback yield%
14.26
11.91
12.60
11.87
9.31
9.22
6.77
8.80
8.75
10.75
20.62
8.80
10.03
94
0.154
D/E ratiox
0.943
1.095
1.165
1.313
1.479
1.744
2.074
2.207
2.466
2.454
0.889
2.207
1.612
47
215.4
Enterprise value₹M
281.1
317.7
309.6
321.5
351.4
414.1
465.3
497.4
487.9
506.9
162.0
7.60%
6.20%
26
92.98
LT debt₹M
133.4
133.4
142.0
152.8
154.3
166.8
159.1
171.9
170.8
174.6
426.0
2.51%
2.78%
12
Revenue
₹623.6M
(0.45%)
1.00×
Cost of revenue
₹258.3M
(0.77%)
0.97×
Operating expenses
₹156.3M
(0.23%)
1.02×
Property and equipment
20.39%
Spread over hurdle
27.15%