133.1
Revenue₹M
515.6
507.6
509.5
500.8
501.8
496.0
498.7
510.4
514.9
510.1
146.2
0.33%
0.06%
19
16.59
Revenue growth%
18.25
18.93
19.74
20.64
23.02
25.05
27.15
24.45
23.85
22.07
19.20
24.45
22.55
8
7.07
Gross margin%
16.91
16.83
17.07
16.03
15.68
15.37
14.69
12.22
14.47
16.90
20.01
14.69
15.86
52
3.98
Operating margin%
16.48
14.15
15.35
17.74
19.32
19.52
20.62
20.93
21.30
22.91
3.39
20.93
19.42
78
28.16
Net margin%
0.40
1.21
0.40
0.40
1.96
1.14
1.93
2.52
3.25
4.78
13.59
2.52
1.57
59
7.706
P/E ratio (avg)x
11.67
11.50
11.67
14.02
15.37
17.46
17.73
17.74
18.61
19.17
7.808
17.74
16.42
28
17.02
EV/EBITx
15.12
17.36
18.94
18.27
21.02
24.03
25.26
27.52
29.12
33.55
15.42
27.52
22.53
45
21.21
FCF yield (avg)%
11.92
14.16
13.39
11.23
12.03
14.75
12.82
13.10
14.10
15.02
9.68
14.10
13.25
48
4.68
FCF margin%
3.40
1.36
0.40
0.40
0.40
0.40
0.40
1.59
1.95
3.40
4.29
1.59
0.88
14
0.415
FCF / Net incomex
0.208
0.212
0.202
0.212
0.210
0.179
0.190
0.174
0.162
0.166
0.631
0.174
0.196
17
28.29
ROIC%
30.94
33.00
35.40
32.96
30.25
30.35
30.03
30.39
31.48
29.34
8.69
30.35
30.66
16
6.94
Return on equity%
17.67
20.60
22.12
23.29
24.69
24.90
25.17
23.00
24.25
24.98
19.88
24.90
23.77
78
13.69
Return on assets%
23.57
23.43
21.68
19.62
19.33
18.82
21.42
22.73
24.42
25.07
11.69
22.73
22.20
86
7.06
EPS₹
14.81
13.74
14.45
15.50
16.70
15.20
16.38
17.42
19.28
19.79
7.38
3.45%
3.61%
—
13.53
EPS growth%
23.77
22.06
19.83
21.44
23.64
25.47
28.24
26.42
23.52
22.43
4.52
25.47
23.58
77
12.05
Bookvalue per sh₹
8.62
9.48
10.08
9.48
10.74
11.39
11.10
13.01
13.40
15.63
5.72
7.80%
5.49%
—
13.32
FCF per share₹
17.16
19.31
23.00
26.35
30.21
32.37
36.66
40.84
45.49
49.30
11.35
10.29%
10.95%
—
20.74
Dividend per sh₹
15.80
14.83
13.68
14.97
16.68
17.32
18.67
18.54
20.66
20.43
20.35
4.14%
2.41%
—
22.54
Div yield (avg)%
20.69
21.68
19.95
22.88
23.56
20.76
21.91
23.23
22.93
25.02
2.97
22.93
22.39
76
16.73
Payout ratio%
22.60
25.02
24.31
26.23
25.29
27.19
28.87
26.06
25.68
28.26
4.31
27.19
25.87
38
19.66
Shares (diluted)M
17.90
17.17
16.32
16.29
16.01
15.68
17.42
16.97
15.81
14.28
18.77
(2.27%)
(2.99%)
58
23.12
Buyback yield%
1.77
0.40
0.40
1.75
4.61
5.60
6.52
9.07
12.05
11.79
13.04
9.07
5.11
40
0.990
D/E ratiox
1.087
1.123
1.214
1.255
1.275
1.427
1.557
1.500
1.520
1.378
1.622
1.500
1.326
44
137.3
Enterprise value₹M
376.9
425.9
460.5
447.1
413.4
442.5
429.5
404.8
430.0
479.6
346.2
3.02%
3.01%
74
207.6
LT debt₹M
264.8
280.6
295.9
354.0
379.5
434.6
495.8
550.7
605.2
601.7
275.1
9.66%
10.27%
77
Revenue
₹510.1M
0.06%
1.00×
Cost of revenue
₹290.0M
(0.31%)
0.96×
Operating expenses
₹112.4M
0.38%
1.03×
Goodwill & intangibles
16.35%
Spread over hurdle
(7.40%)