40.77
Revenue₹M
130.2
133.0
134.4
132.4
136.4
137.1
139.8
141.5
140.0
141.4
44.39
0.73%
1.13%
24
20.80
Revenue growth%
17.68
19.93
21.32
20.13
21.13
22.30
24.60
24.22
23.37
20.57
5.69
23.37
21.23
21
16.61
Gross margin%
18.81
20.85
22.54
20.63
20.71
21.75
22.02
23.51
25.23
27.58
9.40
23.51
21.89
9
19.14
Operating margin%
23.05
25.68
23.27
24.02
24.04
26.22
24.66
27.46
27.37
24.40
4.33
26.22
24.53
45
26.80
Net margin%
31.24
29.89
30.72
27.99
30.30
29.70
27.56
25.39
27.67
25.90
28.89
27.56
28.84
74
28.44
P/E ratio (avg)x
30.10
32.30
31.42
28.71
30.40
28.25
26.91
26.04
28.93
30.27
6.058
28.25
29.52
15
21.57
EV/EBITx
33.13
32.70
34.67
37.52
37.27
39.86
37.55
37.64
37.03
33.48
30.71
37.55
37.15
41
6.89
FCF yield (avg)%
26.97
23.98
23.37
24.36
24.07
22.29
22.80
24.39
24.21
25.65
25.33
24.21
24.14
63
7.10
FCF margin%
7.72
6.00
6.99
8.24
6.58
4.98
4.31
4.87
4.77
5.66
4.67
4.87
5.83
29
0.627
FCF / Net incomex
0.312
0.333
0.334
0.298
0.299
0.306
0.263
0.286
0.266
0.234
1.709
0.266
0.299
55
3.34
ROIC%
33.67
36.62
39.25
37.36
38.85
39.40
40.58
41.84
42.44
42.81
6.39
41.84
39.32
34
14.48
Return on equity%
17.95
20.25
18.46
18.61
18.31
21.05
21.72
21.07
23.38
20.84
13.17
21.07
20.54
68
10.01
Return on assets%
14.10
15.59
13.96
12.57
14.42
15.89
17.21
15.15
16.47
14.93
6.23
15.89
15.04
93
3.99
EPS₹
10.34
9.91
10.84
11.49
10.38
10.97
11.07
12.06
11.19
9.98
4.18
(0.79%)
(1.21%)
—
11.21
EPS growth%
14.37
15.62
13.76
14.37
11.83
13.99
14.55
12.91
14.65
15.16
10.64
14.55
14.37
27
7.42
Bookvalue per sh₹
10.85
10.53
12.18
12.13
14.00
16.55
17.56
17.08
16.23
16.45
1.93
3.28%
5.90%
—
4.24
FCF per share₹
1.97
1.89
1.84
1.99
2.10
2.05
2.34
2.59
2.94
3.50
3.02
10.74%
6.33%
—
9.11
Dividend per sh₹
10.49
11.16
13.35
15.12
18.09
17.48
19.75
20.95
20.70
22.90
4.85
4.83%
9.20%
—
9.54
Div yield (avg)%
15.42
12.83
10.06
12.98
11.05
13.89
15.67
15.41
13.73
12.80
10.97
13.89
13.35
44
14.52
Payout ratio%
25.17
23.12
25.08
22.27
19.28
21.39
21.64
19.06
18.16
16.49
3.12
19.06
21.51
25
10.76
Shares (diluted)M
21.18
22.90
24.27
24.51
24.69
27.66
31.35
35.99
41.55
44.44
10.86
12.47%
8.61%
65
29.37
Buyback yield%
0.40
0.40
0.40
2.72
5.20
4.11
2.11
1.70
3.29
3.02
12.59
3.02
2.41
53
0.163
D/E ratiox
1.893
1.872
2.025
2.010
1.765
1.761
1.837
1.843
1.644
1.579
1.304
1.761
1.840
16
91.52
Enterprise value₹M
80.24
81.81
75.28
66.96
70.87
74.35
79.41
68.30
65.28
58.10
78.25
(3.90%)
(2.82%)
43
67.74
LT debt₹M
125.5
130.6
143.4
137.3
136.9
130.8
144.1
133.6
129.3
132.3
32.38
(0.67%)
1.83%
61
Revenue
₹141.4M
1.13%
1.00×
Cost of revenue
₹74.46M
1.48%
1.03×
Operating expenses
₹34.82M
0.72%
0.96×
Cash and investments
16.22%
Spread over hurdle
(0.04%)