178.6
Revenue₹M
290.7
299.9
310.9
316.5
321.9
330.6
341.3
353.2
369.8
393.6
197.2
4.11%
3.50%
17
9.96
Revenue growth%
23.25
23.69
22.24
22.84
22.48
22.52
23.47
24.86
22.65
20.12
6.43
22.65
22.74
56
9.99
Gross margin%
9.21
11.70
10.48
11.08
13.99
15.09
16.33
15.74
14.06
15.09
20.95
15.09
14.02
41
16.25
Operating margin%
4.88
7.10
4.74
3.68
2.48
5.16
6.88
8.47
5.81
5.44
23.37
5.81
5.30
50
23.18
Net margin%
30.35
28.78
31.16
30.95
30.04
30.84
33.22
33.66
34.47
34.88
10.65
33.66
31.05
25
30.94
P/E ratio (avg)x
17.85
18.28
18.71
20.91
19.96
19.20
19.79
21.97
23.51
22.19
13.96
21.97
19.88
22
23.98
EV/EBITx
34.76
37.15
42.74
45.94
51.99
58.36
61.47
68.53
70.39
82.05
27.49
68.53
55.17
32
4.91
FCF yield (avg)%
34.46
33.30
34.81
35.31
33.95
33.34
35.87
33.59
35.20
37.59
19.84
35.20
34.63
54
23.70
FCF margin%
8.33
7.99
6.13
7.34
7.82
10.18
11.81
14.42
13.36
13.44
12.01
13.36
9.26
72
0.937
FCF / Net incomex
0.310
0.326
0.336
0.312
0.313
0.284
0.285
0.259
0.232
0.253
0.702
0.259
0.297
59
27.22
ROIC%
4.80
2.67
0.40
0.40
0.66
0.40
2.57
4.19
4.34
2.48
5.52
2.57
2.53
44
28.01
Return on equity%
27.55
26.04
24.40
27.38
29.32
26.69
26.27
27.56
26.22
27.23
29.59
26.69
26.96
68
5.77
Return on assets%
20.21
21.60
23.25
21.46
23.85
23.78
25.64
25.15
22.48
22.96
13.05
23.78
23.11
67
13.73
EPS₹
2.37
2.22
2.22
1.88
1.89
2.01
2.18
2.16
2.15
1.87
15.13
(0.24%)
(3.90%)
—
13.55
EPS growth%
18.20
16.15
19.13
17.61
18.62
20.09
21.82
21.74
23.25
24.63
24.55
21.82
19.61
70
7.21
Bookvalue per sh₹
7.89
8.10
7.96
9.14
10.06
10.40
10.74
12.18
11.45
11.38
6.62
2.50%
4.61%
—
7.21
FCF per share₹
17.05
18.60
18.63
19.04
19.26
19.61
23.01
22.35
24.60
25.45
3.02
5.73%
4.10%
—
2.28
Dividend per sh₹
7.30
8.07
9.13
9.26
10.02
12.03
13.21
13.39
14.35
17.41
11.43
11.68%
10.13%
—
16.93
Div yield (avg)%
8.06
5.78
3.40
0.61
3.59
3.87
3.25
1.41
0.40
0.40
14.37
1.41
3.32
68
27.00
Payout ratio%
12.35
10.05
8.77
8.79
10.56
10.46
7.54
9.80
11.41
13.66
24.62
10.46
10.25
72
15.12
Shares (diluted)M
15.86
18.06
17.51
18.62
19.13
21.69
22.39
26.13
25.38
27.47
15.00
7.50%
5.73%
73
20.47
Buyback yield%
24.53
27.40
27.89
25.13
25.65
26.99
26.34
24.60
21.60
20.27
20.86
24.60
25.39
79
0.824
D/E ratiox
1.547
1.446
1.320
1.405
1.534
1.474
1.362
1.302
1.391
1.481
1.006
1.391
1.426
7
108.1
Enterprise value₹M
234.3
220.7
239.1
236.7
265.1
290.5
290.9
311.6
283.4
295.1
284.5
2.17%
2.00%
90
158.2
LT debt₹M
121.2
125.6
129.1
145.0
168.4
194.4
212.5
230.3
248.9
256.9
220.0
8.82%
9.45%
42
Revenue
₹393.6M
3.50%
1.00×
Cost of revenue
₹210.1M
3.55%
1.00×
Operating expenses
₹96.96M
3.49%
1.00×
Cash and investments
20.37%
Return on capital
119.48%
Spread over hurdle
106.54%