282.7
Revenue₹M
240.1
247.5
257.8
276.7
296.0
308.1
325.5
342.5
368.0
386.7
300.8
5.49%
5.47%
11
13.45
Revenue growth%
12.82
11.65
13.32
14.46
13.70
13.11
12.50
13.87
13.38
16.12
18.31
13.38
13.35
73
29.20
Gross margin%
20.23
22.72
20.11
20.33
23.31
26.21
25.62
26.44
25.54
24.90
11.39
25.62
24.11
81
28.92
Operating margin%
27.38
29.18
31.93
31.47
28.52
27.94
26.45
28.07
30.59
28.43
4.77
28.07
28.47
11
25.35
Net margin%
18.70
16.58
16.87
18.76
16.71
17.77
15.94
13.68
14.97
13.48
26.26
14.97
16.64
38
22.04
P/E ratio (avg)x
30.84
32.31
36.58
38.18
40.36
45.92
50.43
52.59
51.14
52.56
9.886
51.14
43.14
39
7.818
EV/EBITx
18.39
19.33
19.03
17.21
18.41
19.80
21.16
18.37
16.26
14.21
15.60
18.37
18.40
54
23.58
FCF yield (avg)%
19.91
18.78
17.98
15.40
12.98
11.00
13.80
14.00
16.99
19.11
18.02
14.00
16.20
16
22.37
FCF margin%
23.48
22.20
20.33
21.89
19.99
21.83
21.54
23.59
23.04
23.41
23.83
23.04
22.04
27
1.663
FCF / Net incomex
0.648
0.649
0.630
0.612
0.572
0.649
0.642
0.631
0.583
0.612
1.364
0.631
0.630
68
2.48
ROIC%
0.40
0.40
0.40
0.40
2.63
2.08
1.10
0.40
0.40
0.40
24.85
0.40
0.40
79
28.48
Return on equity%
19.50
19.53
19.93
18.19
17.03
14.78
17.32
18.82
15.86
18.38
21.69
17.32
18.28
66
9.35
Return on assets%
27.29
27.76
26.52
28.65
28.12
28.88
26.71
28.14
30.89
32.25
12.59
28.88
28.13
54
4.94
EPS₹
2.13
2.30
2.47
2.38
2.17
2.05
1.88
2.14
1.97
2.04
5.16
(1.15%)
(0.20%)
—
24.61
EPS growth%
11.84
8.92
8.90
6.62
9.30
11.50
13.19
14.94
15.69
18.07
11.28
14.94
11.67
86
12.44
Bookvalue per sh₹
11.03
10.50
11.95
13.54
14.23
15.26
15.12
16.98
17.11
18.02
8.86
4.84%
4.22%
—
3.60
FCF per share₹
10.87
12.73
12.84
13.01
13.06
15.34
16.68
19.33
20.98
21.10
2.55
10.07%
8.48%
—
12.52
Dividend per sh₹
4.64
4.88
4.75
4.47
4.67
4.28
4.75
4.75
5.07
5.64
5.09
3.84%
3.12%
—
21.41
Div yield (avg)%
28.29
30.53
30.50
29.85
32.11
34.85
35.69
32.79
31.93
32.31
24.06
32.79
32.02
22
13.98
Payout ratio%
12.32
13.46
15.82
18.01
19.27
21.95
21.48
21.56
21.33
21.95
27.69
21.56
20.30
58
16.58
Shares (diluted)M
30.43
32.63
34.07
33.65
39.95
42.89
45.05
52.42
60.59
68.66
16.12
11.44%
9.08%
23
26.60
Buyback yield%
9.95
8.04
5.81
4.28
5.42
4.86
5.40
6.28
3.65
0.69
27.61
4.86
5.41
83
1.435
D/E ratiox
2.485
2.775
2.964
2.926
3.173
3.050
3.029
3.282
3.541
3.523
1.594
3.282
3.039
11
173.5
Enterprise value₹M
185.4
173.7
178.0
180.9
174.7
167.4
161.7
172.4
174.6
163.3
72.68
(1.34%)
(2.38%)
46
273.9
LT debt₹M
304.7
337.1
326.5
290.5
302.6
321.7
297.6
295.7
262.1
244.1
279.1
(4.21%)
(2.12%)
83
Revenue
₹386.7M
5.47%
1.00×
Cost of revenue
₹270.7M
5.47%
1.00×
Operating expenses
₹83.46M
5.22%
0.98×
Spread over hurdle
(13.48%)