200.7
Revenue₹M
101.7
110.8
119.4
129.8
138.3
149.2
161.9
174.9
192.1
207.4
218.6
8.44%
8.40%
38
10.37
Revenue growth%
6.05
3.51
4.40
4.39
5.22
2.74
0.46
0.80
1.20
3.83
4.82
1.20
3.67
79
28.04
Gross margin%
11.20
11.78
12.48
15.24
16.37
17.84
16.27
18.83
20.49
17.56
3.34
17.84
16.32
45
14.29
Operating margin%
35.29
32.94
32.85
29.92
32.20
29.54
32.41
34.09
31.41
33.98
6.69
32.41
32.63
66
10.80
Net margin%
0.44
0.40
1.71
3.27
5.78
7.37
10.16
8.89
5.93
4.65
13.97
7.37
5.22
84
28.90
P/E ratio (avg)x
21.08
20.56
21.21
20.99
23.00
20.83
22.72
21.91
23.82
23.36
34.87
22.72
21.56
65
8.518
EV/EBITx
25.13
24.80
26.72
26.89
29.05
27.42
29.27
27.81
26.82
23.66
28.78
27.42
26.86
43
17.75
FCF yield (avg)%
0.40
1.02
0.92
3.22
3.50
3.94
3.63
1.73
4.30
4.16
12.08
3.94
3.36
19
22.20
FCF margin%
12.88
14.66
17.46
16.47
18.43
16.77
19.41
20.58
19.83
21.05
3.20
19.83
17.95
5
1.791
FCF / Net incomex
1.410
1.479
1.492
1.664
1.607
1.835
2.040
2.196
2.101
2.315
0.624
2.101
1.750
60
18.39
ROIC%
7.40
5.51
3.29
2.36
3.16
2.51
2.38
0.40
0.40
2.33
24.59
2.33
2.45
11
26.44
Return on equity%
25.15
26.32
29.19
26.38
23.61
24.55
23.65
26.09
27.11
29.99
10.44
26.09
26.20
18
4.22
Return on assets%
7.89
5.59
8.53
7.43
9.79
10.77
12.55
11.18
10.96
13.19
20.79
11.18
10.28
47
2.76
EPS₹
4.87
4.40
3.91
3.98
3.82
3.29
2.89
2.50
2.33
1.99
2.98
(12.21%)
(8.92%)
—
9.26
EPS growth%
11.23
13.71
15.74
13.16
13.10
10.66
10.37
12.87
11.29
10.24
25.53
10.66
12.08
25
6.52
Bookvalue per sh₹
5.04
5.90
6.74
7.55
8.29
9.09
9.11
10.60
12.45
12.18
2.82
7.99%
9.03%
—
7.98
FCF per share₹
4.51
4.70
5.08
5.98
6.40
7.10
7.54
7.85
8.39
9.50
2.56
8.24%
7.76%
—
6.88
Dividend per sh₹
10.21
10.75
11.30
12.24
14.59
17.55
19.09
19.75
23.67
27.99
5.19
13.91%
12.10%
—
14.36
Div yield (avg)%
15.40
13.51
11.52
13.72
15.21
18.08
20.48
19.86
18.25
19.79
8.66
19.79
16.74
90
13.92
Payout ratio%
26.42
24.58
25.61
26.01
24.73
22.17
21.75
24.26
21.39
21.21
7.47
21.75
24.42
19
17.17
Shares (diluted)M
14.68
13.75
14.51
13.78
14.61
15.02
16.23
17.77
18.85
19.62
17.56
6.08%
3.45%
72
4.90
Buyback yield%
9.03
9.01
10.60
9.41
9.06
8.39
9.41
8.60
7.87
10.48
21.59
8.60
9.04
44
1.524
D/E ratiox
3.080
3.240
3.292
3.207
3.756
3.679
3.854
4.624
5.142
5.134
1.254
4.624
3.718
33
41.20
Enterprise value₹M
117.6
105.4
101.3
106.7
95.73
84.04
90.42
77.79
73.37
79.11
66.20
(3.74%)
(3.94%)
35
24.69
LT debt₹M
180.8
204.9
192.3
194.6
205.9
222.6
208.3
210.8
213.8
213.7
117.3
0.75%
2.00%
32
Revenue
₹207.4M
8.40%
1.00×
Cost of revenue
₹145.2M
8.40%
1.00×
Operating expenses
₹27.07M
8.44%
1.00×
Cash and investments
16.72%