154.5
Revenue₹M
118.2
125.4
129.4
135.5
141.4
150.4
156.8
166.1
173.8
183.1
169.8
5.30%
5.09%
50
12.44
Revenue growth%
19.05
16.09
16.84
14.45
14.48
13.19
11.74
10.60
13.06
11.48
20.55
11.74
13.82
6
24.36
Gross margin%
17.81
17.36
18.70
16.14
15.06
13.57
12.87
11.94
9.56
10.23
11.77
11.94
14.31
16
13.72
Operating margin%
26.03
26.53
28.82
26.04
27.03
25.68
22.91
20.71
18.13
17.69
2.44
20.71
25.85
61
10.51
Net margin%
22.40
20.69
20.31
19.49
21.75
22.27
22.14
24.72
25.79
25.43
11.62
24.72
22.20
80
34.28
P/E ratio (avg)x
18.73
20.87
24.29
27.21
25.38
23.97
24.05
26.42
28.99
30.90
23.17
26.42
24.84
86
17.88
EV/EBITx
40.33
39.61
39.42
41.61
48.49
49.30
52.78
62.87
73.40
84.05
14.54
62.87
48.89
77
28.45
FCF yield (avg)%
22.10
21.62
20.00
17.37
14.59
17.31
14.56
13.55
13.17
14.87
22.55
14.56
16.09
88
16.27
FCF margin%
12.04
14.82
14.79
17.39
17.55
17.23
17.80
19.75
17.19
18.18
6.16
17.80
17.31
61
1.648
FCF / Net incomex
1.092
1.187
1.370
1.620
1.901
1.983
2.248
2.667
2.838
2.859
0.626
2.667
1.942
87
18.01
ROIC%
29.41
31.00
30.40
31.15
33.40
32.25
32.64
32.86
31.83
32.82
17.75
32.64
32.04
48
4.51
Return on equity%
0.40
3.35
4.06
3.32
0.68
0.40
0.40
1.99
0.40
1.64
22.73
0.40
1.16
58
16.70
Return on assets%
25.23
28.22
29.73
26.79
24.01
21.61
23.63
22.07
25.03
24.17
6.78
23.63
24.60
90
14.10
EPS₹
18.38
21.91
21.36
25.17
24.99
27.91
29.18
30.02
32.39
31.76
15.37
4.91%
6.97%
—
14.65
EPS growth%
3.68
3.76
2.63
4.23
5.39
4.03
5.17
2.28
2.40
0.40
14.05
2.40
3.72
78
5.36
Bookvalue per sh₹
11.20
12.62
13.62
14.55
15.08
16.97
17.22
20.90
23.14
24.40
12.46
10.10%
8.66%
—
6.71
FCF per share₹
16.44
18.23
18.27
18.99
17.42
16.55
15.84
16.28
16.43
15.60
10.08
(2.18%)
(0.95%)
—
11.36
Dividend per sh₹
13.31
12.25
12.75
13.13
13.87
13.54
14.65
15.74
15.42
14.32
9.77
0.65%
(0.52%)
—
11.22
Div yield (avg)%
11.86
11.87
10.18
11.82
11.66
12.64
12.88
12.01
14.53
15.15
27.01
12.88
11.94
72
4.57
Payout ratio%
5.54
4.42
6.97
8.76
7.84
8.83
8.61
10.32
10.59
8.41
7.03
8.83
8.51
48
3.631
Shares (diluted)M
5.431
6.111
5.911
5.910
6.141
5.920
6.456
6.368
7.105
8.047
3.754
5.55%
3.33%
88
27.29
Buyback yield%
0.40
0.40
1.01
3.87
6.32
5.65
2.97
3.81
4.85
6.46
27.03
4.85
3.84
94
1.316
D/E ratiox
2.738
3.111
3.222
3.206
3.301
3.951
4.716
5.602
6.675
6.424
1.769
5.602
3.626
86
12.10
Enterprise value₹M
80.67
80.19
75.34
71.69
70.77
75.70
72.84
73.32
77.51
78.06
16.65
1.98%
(0.71%)
38
53.33
LT debt₹M
223.3
263.4
310.5
298.3
357.1
350.1
362.7
375.5
408.9
490.3
44.35
6.54%
7.84%
92
Revenue
₹183.1M
5.09%
1.00×
Cost of revenue
₹125.1M
5.02%
0.99×
Operating expenses
₹32.02M
5.32%
1.02×
Spread over hurdle
53.33%