68.01
Revenue₹M
243.5
247.5
260.4
264.8
277.1
286.3
298.1
303.2
312.4
323.2
75.10
3.13%
3.01%
67
25.74
Revenue growth%
13.30
11.34
11.53
10.26
10.76
10.38
9.58
10.41
11.71
12.68
29.95
10.41
11.05
32
10.88
Gross margin%
14.26
12.97
13.52
14.28
15.73
17.26
17.88
20.40
18.47
20.31
28.87
18.47
16.49
9
24.95
Operating margin%
22.27
23.98
23.87
23.23
25.79
24.31
22.77
22.81
23.72
23.68
21.97
23.68
23.70
91
13.10
Net margin%
28.35
29.31
28.13
27.81
25.72
25.78
24.26
22.45
20.21
19.56
15.95
22.45
25.75
27
32.09
P/E ratio (avg)x
29.37
28.16
25.02
23.36
21.39
21.26
21.78
20.16
18.81
20.51
29.84
20.51
21.58
82
29.06
EV/EBITx
16.39
15.78
14.33
13.47
12.81
11.65
10.01
8.791
9.126
9.767
28.56
9.767
12.23
44
6.05
FCF yield (avg)%
19.37
17.91
18.17
17.39
17.66
15.40
13.55
12.62
14.10
13.22
23.26
13.55
16.40
54
28.88
FCF margin%
29.13
29.67
29.03
28.53
27.99
25.69
27.93
28.95
29.90
30.31
11.38
28.95
28.99
55
1.710
FCF / Net incomex
2.597
3.117
3.426
3.505
3.458
3.743
3.694
3.642
3.622
4.132
1.188
3.694
3.564
42
12.65
ROIC%
27.99
27.66
25.17
22.98
20.03
20.40
18.13
17.07
19.35
19.35
11.38
19.35
20.22
7
12.87
Return on equity%
29.63
31.40
31.54
32.40
34.28
31.92
33.17
34.39
31.86
29.27
10.10
31.92
31.89
5
2.98
Return on assets%
13.91
12.16
11.99
14.18
16.29
17.77
15.88
15.12
14.40
14.53
5.14
15.12
14.47
22
1.83
EPS₹
9.86
9.69
9.87
10.84
10.72
11.58
13.41
15.75
18.68
19.63
1.99
12.86%
7.46%
—
28.74
EPS growth%
10.26
8.68
10.90
10.29
8.55
6.50
4.98
2.45
4.16
6.97
11.83
4.98
7.76
27
5.76
Bookvalue per sh₹
5.65
6.06
6.27
7.41
8.46
8.71
10.18
11.83
13.71
16.27
2.95
13.98%
11.72%
—
2.62
FCF per share₹
3.58
3.61
3.76
3.56
3.41
3.39
3.07
2.98
2.82
3.04
4.07
(2.28%)
(1.19%)
—
6.46
Dividend per sh₹
4.01
3.54
3.76
3.25
3.10
3.38
3.20
3.03
3.21
3.11
7.66
0.09%
(3.44%)
—
2.26
Div yield (avg)%
21.69
23.53
24.23
26.65
29.25
28.19
29.40
28.06
27.70
25.43
12.94
28.06
27.17
37
16.35
Payout ratio%
7.72
7.18
8.70
9.39
11.77
12.73
12.21
13.43
14.59
13.76
19.48
13.43
11.99
68
22.89
Shares (diluted)M
24.83
23.30
25.63
22.92
22.47
22.89
24.82
24.88
24.65
22.41
23.20
(0.05%)
(0.77%)
79
11.19
Buyback yield%
15.18
15.74
14.88
13.63
15.98
13.52
12.96
14.19
14.83
15.13
18.65
14.19
14.85
22
0.614
D/E ratiox
0.793
0.740
0.795
0.697
0.760
0.804
0.789
0.725
0.728
0.751
1.707
0.751
0.755
33
109.5
Enterprise value₹M
191.8
198.4
217.0
193.4
174.2
181.1
183.8
198.2
210.3
187.0
93.98
1.42%
(0.82%)
44
53.37
LT debt₹M
251.2
272.8
283.6
250.1
253.8
226.0
243.5
222.7
199.4
184.4
113.8
(6.18%)
(2.93%)
36
Revenue
₹323.2M
3.01%
1.00×
Cost of revenue
₹226.2M
3.01%
1.00×
Operating expenses
₹59.05M
2.98%
1.00×
Goodwill & intangibles
16.85%
Spread over hurdle
23.53%