123.3
Revenue₹M
140.8
145.0
149.2
155.2
161.6
166.4
173.9
179.0
185.2
189.7
134.2
3.26%
3.56%
22
21.95
Revenue growth%
0.40
0.40
0.40
0.65
1.41
2.80
1.59
4.35
6.76
8.35
23.83
4.35
1.50
24
18.80
Gross margin%
26.51
29.19
29.09
30.30
29.85
27.06
29.01
30.37
29.39
31.34
15.21
29.39
29.29
44
16.42
Operating margin%
11.38
9.34
8.83
7.79
6.36
8.42
10.28
9.16
7.26
9.73
21.14
9.16
8.99
10
8.44
Net margin%
22.82
23.95
26.73
28.99
29.19
26.75
26.60
24.04
23.21
22.70
28.54
24.04
25.32
35
27.13
P/E ratio (avg)x
8.588
8.970
10.59
12.38
13.84
15.72
15.12
15.61
17.96
20.51
20.73
15.72
14.48
83
10.67
EV/EBITx
9.722
10.98
10.31
10.28
9.662
10.27
11.11
12.07
11.58
13.22
36.31
11.58
10.64
59
10.41
FCF yield (avg)%
19.36
16.49
18.73
19.92
19.83
21.18
21.89
19.27
17.71
15.91
18.36
19.27
19.31
15
9.15
FCF margin%
32.30
32.18
30.11
28.51
31.20
31.92
33.27
36.12
38.18
39.40
23.76
36.12
32.24
90
0.911
FCF / Net incomex
1.997
2.188
2.503
2.878
3.095
3.060
3.009
2.997
3.194
3.121
1.547
3.060
3.003
47
13.02
ROIC%
21.33
18.57
18.19
19.35
16.85
18.03
19.86
18.67
20.40
19.74
20.41
19.74
19.01
59
17.22
Return on equity%
17.91
20.00
22.68
24.51
22.53
23.04
21.08
19.69
21.01
23.37
17.95
21.08
21.80
85
4.12
Return on assets%
13.22
12.32
9.91
7.35
5.84
3.65
3.89
1.97
0.40
0.40
13.78
1.97
4.86
37
10.09
EPS₹
11.52
11.37
10.69
10.37
11.17
10.59
11.31
11.71
12.98
13.27
10.69
3.50%
0.13%
—
9.02
EPS growth%
20.22
21.80
23.81
26.19
28.66
29.71
28.65
28.69
26.78
23.88
26.99
28.65
26.49
82
5.42
Bookvalue per sh₹
12.21
13.87
13.64
16.12
19.10
19.82
19.45
22.47
23.97
25.22
5.55
5.72%
9.42%
—
12.37
FCF per share₹
3.92
3.99
4.24
3.98
4.26
4.01
3.98
4.37
4.70
4.84
5.68
2.62%
2.59%
—
15.10
Dividend per sh₹
10.21
11.94
13.87
13.86
15.05
15.54
15.36
15.30
15.42
17.47
15.23
3.03%
7.14%
—
27.77
Div yield (avg)%
7.00
9.20
8.71
9.06
6.38
8.18
10.68
9.00
7.70
6.24
13.83
8.18
8.44
73
27.95
Payout ratio%
19.01
18.14
18.51
16.70
15.37
13.24
11.89
9.56
8.20
5.66
7.83
9.56
14.31
45
13.04
Shares (diluted)M
14.97
15.82
17.44
18.23
21.21
23.74
23.28
22.44
26.09
26.80
12.55
4.80%
5.55%
11
26.09
Buyback yield%
8.16
7.72
6.04
4.91
3.91
3.85
5.93
7.86
6.59
5.54
5.91
5.93
5.99
24
0.375
D/E ratiox
2.196
2.157
2.477
2.335
2.224
2.403
2.466
2.489
2.568
2.494
1.584
2.489
2.435
59
37.78
Enterprise value₹M
134.8
145.9
145.5
125.7
112.4
99.78
108.5
109.7
102.4
103.4
107.2
(1.65%)
(4.03%)
11
107.6
LT debt₹M
379.2
400.2
461.9
442.0
465.3
475.8
460.3
467.1
528.9
529.5
29.16
2.62%
4.59%
53
Revenue
₹189.7M
3.56%
1.00×
Cost of revenue
₹111.7M
3.07%
0.95×
Operating expenses
₹38.01M
4.09%
1.05×
Cash and investments
17.30%
Spread over hurdle
29.50%