30.47
Revenue₹M
354.8
356.8
359.0
364.6
366.1
375.8
391.3
396.0
412.4
419.3
33.75
2.75%
1.71%
52
18.04
Revenue growth%
15.21
16.02
16.85
16.92
15.94
16.33
18.27
17.43
19.69
18.72
29.91
18.27
16.89
14
28.91
Gross margin%
17.22
16.60
18.25
17.77
19.85
21.30
18.36
17.74
17.16
14.50
2.73
17.74
17.75
66
19.87
Operating margin%
19.01
19.20
18.27
19.27
19.40
17.05
17.46
18.71
17.88
17.72
4.99
17.72
18.49
49
17.73
Net margin%
19.34
22.00
22.00
21.99
24.35
23.00
24.29
24.04
22.23
23.30
27.75
23.30
22.62
69
20.92
P/E ratio (avg)x
48.60
54.32
54.04
49.63
45.83
45.32
44.93
44.20
43.26
40.66
18.97
44.20
45.58
77
29.40
EV/EBITx
17.29
17.19
18.31
17.29
15.94
16.87
18.04
18.39
18.02
18.90
34.73
18.04
17.65
34
18.56
FCF yield (avg)%
17.29
19.51
18.43
17.74
19.60
18.36
20.86
18.57
19.98
22.91
14.70
19.98
19.04
19
12.40
FCF margin%
24.54
25.26
23.86
24.31
22.30
20.47
23.28
22.29
25.11
22.63
21.82
22.63
23.57
66
0.818
FCF / Net incomex
0.500
0.466
0.447
0.415
0.420
0.429
0.448
0.457
0.449
0.426
1.541
0.448
0.448
78
28.65
ROIC%
6.63
4.78
3.14
2.46
0.40
0.41
2.72
4.25
3.49
2.68
23.86
2.72
2.93
32
14.12
Return on equity%
9.27
7.20
8.79
7.37
8.45
9.41
7.25
7.44
5.30
7.62
22.20
7.44
7.53
79
2.93
Return on assets%
23.77
22.03
19.47
22.13
20.83
23.16
23.36
22.01
21.68
19.95
15.94
22.01
22.02
18
1.27
EPS₹
1.78
1.64
1.52
1.36
1.45
1.62
1.43
1.48
1.39
1.27
1.39
(2.52%)
(4.17%)
—
16.99
EPS growth%
25.98
28.13
30.68
30.53
29.10
29.01
31.38
33.68
32.08
30.94
11.30
31.38
30.60
62
1.53
Bookvalue per sh₹
0.82
0.85
0.92
0.90
0.87
0.97
1.09
1.08
1.04
1.00
0.96
2.93%
2.40%
—
2.39
FCF per share₹
1.77
2.02
2.44
2.57
2.56
2.52
2.51
2.76
3.21
3.48
1.69
6.33%
7.42%
—
1.64
Dividend per sh₹
3.27
3.83
4.30
4.88
5.77
6.65
6.78
6.84
8.00
8.05
2.85
6.90%
9.43%
—
9.19
Div yield (avg)%
13.88
13.95
13.19
13.79
15.04
14.65
14.45
12.86
14.44
13.21
11.91
14.44
13.91
77
19.50
Payout ratio%
23.60
24.46
22.17
22.45
20.32
20.95
23.91
25.28
24.72
26.78
22.65
24.72
23.75
93
92.12
Shares (diluted)M
101.6
113.7
129.5
129.7
139.2
139.8
149.9
153.7
145.0
150.9
90.86
1.63%
3.51%
90
27.99
Buyback yield%
13.67
13.38
15.70
15.65
18.49
20.54
21.64
19.64
22.12
21.58
21.14
21.58
19.07
43
1.249
D/E ratiox
1.603
1.691
1.783
1.981
2.001
1.844
1.854
2.089
2.388
2.412
0.718
2.089
1.917
28
84.41
Enterprise value₹M
64.10
61.34
64.11
62.87
70.42
79.43
83.26
90.90
102.9
100.4
97.00
7.36%
4.52%
52
111.3
LT debt₹M
207.1
192.9
193.6
200.0
227.0
259.5
275.2
280.4
274.3
284.9
344.2
4.65%
3.02%
62
Revenue
₹419.3M
1.71%
1.00×
Cost of revenue
₹293.5M
1.71%
1.00×
Operating expenses
₹55.13M
1.30%
0.96×
Goodwill & intangibles
15.03%