37.24
Revenue₹M
175.9
173.8
174.2
177.1
175.6
172.5
171.4
174.3
175.9
176.8
41.09
0.13%
0.23%
5
8.83
Revenue growth%
11.27
13.04
12.20
12.34
10.01
8.51
10.41
12.61
11.59
13.73
4.70
11.59
11.89
89
11.51
Gross margin%
0.40
0.40
0.40
2.75
2.68
0.95
1.06
2.10
0.40
1.30
7.27
1.06
1.00
19
8.47
Operating margin%
10.78
12.74
11.36
8.64
8.67
7.99
5.73
6.37
3.64
4.46
18.28
5.73
8.32
58
7.75
Net margin%
15.67
15.47
18.04
19.63
20.06
17.91
18.69
18.93
16.68
18.32
2.15
18.32
18.18
53
28.14
P/E ratio (avg)x
25.32
25.01
23.94
24.10
24.32
21.35
21.59
20.78
20.44
19.86
8.394
20.78
22.77
58
32.14
EV/EBITx
28.68
30.31
34.02
36.02
34.53
39.30
35.94
36.75
39.37
40.59
18.05
39.30
35.98
46
29.40
FCF yield (avg)%
0.40
0.40
0.58
0.40
1.95
4.50
4.43
5.64
8.48
7.31
5.37
5.64
3.19
30
17.86
FCF margin%
21.22
23.71
23.07
21.80
24.55
24.34
26.92
25.53
28.05
29.35
14.97
26.92
24.44
6
0.685
FCF / Net incomex
0.966
0.923
1.054
1.211
1.221
1.247
1.469
1.705
1.830
2.007
0.844
1.705
1.234
31
13.78
ROIC%
18.50
20.26
21.84
22.70
24.05
22.65
20.09
18.32
17.48
20.34
21.81
20.09
20.30
38
29.08
Return on equity%
15.24
13.52
11.06
13.69
14.09
11.38
11.62
9.88
7.75
8.10
22.62
9.88
11.50
56
14.59
Return on assets%
18.49
17.71
17.28
19.78
21.27
22.03
23.04
21.81
21.28
19.31
4.13
21.81
20.53
40
1.23
EPS₹
1.49
1.46
1.49
1.67
1.67
1.79
1.87
1.98
1.99
1.93
1.30
2.84%
3.86%
—
21.60
EPS growth%
21.42
22.06
20.18
18.82
19.11
18.27
19.69
18.25
16.12
14.16
8.14
18.25
18.97
45
0.96
Bookvalue per sh₹
1.40
1.67
1.84
1.90
1.85
1.82
2.01
2.28
2.30
2.48
0.95
6.05%
7.33%
—
0.62
FCF per share₹
0.35
0.39
0.38
0.40
0.46
0.53
0.52
0.57
0.62
0.73
1.25
9.62%
8.96%
—
0.38
Dividend per sh₹
1.40
1.59
1.66
1.93
2.21
2.24
2.34
2.36
2.44
2.38
0.36
1.47%
5.49%
—
9.02
Div yield (avg)%
1.51
0.90
0.40
1.60
2.60
4.81
2.52
0.40
0.40
1.89
22.92
1.89
1.56
58
22.98
Payout ratio%
18.12
20.96
20.82
19.15
18.19
20.18
18.31
17.83
19.38
16.56
20.78
18.31
18.73
47
84.04
Shares (diluted)M
75.15
71.67
64.23
67.87
69.26
74.84
67.42
61.47
58.86
52.53
83.71
(5.38%)
(3.47%)
60
28.98
Buyback yield%
9.74
7.34
4.69
1.75
0.40
3.15
0.72
0.40
1.25
3.47
20.62
1.25
2.45
73
0.293
D/E ratiox
0.879
0.943
1.083
1.018
1.013
1.021
1.155
1.274
1.415
1.388
0.903
1.274
1.052
59
106.3
Enterprise value₹M
159.4
161.7
166.9
162.2
189.6
207.9
216.0
255.3
262.7
262.1
31.89
6.70%
5.89%
26
163.0
LT debt₹M
33.97
35.65
33.86
32.46
32.18
33.11
32.63
28.48
30.53
30.25
137.3
(1.23%)
(0.52%)
83
Revenue
₹176.8M
0.23%
1.00×
Cost of revenue
₹93.56M
0.36%
1.01×
Operating expenses
₹30.57M
(0.55%)
0.93×
Spread over hurdle
(0.70%)