44.46
Revenue₹M
206.5
222.3
239.7
260.4
281.3
299.1
323.6
350.7
376.9
401.6
47.42
7.38%
7.76%
79
18.28
Revenue growth%
24.23
24.84
27.58
25.62
28.23
30.05
32.41
32.56
35.55
35.99
4.91
32.56
29.14
78
3.32
Gross margin%
2.95
4.52
6.62
7.81
10.61
10.23
8.17
11.16
13.63
12.31
10.16
11.16
9.20
26
15.79
Operating margin%
10.31
11.32
9.28
7.87
4.97
6.78
8.61
11.36
11.56
14.17
8.52
11.36
9.80
73
18.54
Net margin%
16.45
16.28
17.90
18.16
19.84
21.33
21.38
20.01
18.97
19.88
2.95
20.01
19.40
39
34.85
P/E ratio (avg)x
16.36
18.27
18.22
18.26
19.01
18.23
20.11
19.58
20.14
20.17
19.50
20.11
18.64
85
10.30
EV/EBITx
6.308
5.685
4.946
4.768
5.240
4.958
4.930
5.244
4.763
4.718
12.41
4.930
4.952
83
3.58
FCF yield (avg)%
26.46
25.30
26.78
27.07
28.40
29.29
31.96
30.08
30.12
29.84
6.59
30.08
28.85
82
29.96
FCF margin%
18.46
16.38
15.31
13.56
14.97
16.14
18.73
19.40
22.27
23.74
25.26
19.40
17.42
83
1.183
FCF / Net incomex
0.899
0.995
1.172
1.124
1.254
1.196
1.365
1.299
1.353
1.474
1.727
1.353
1.225
63
17.70
ROIC%
5.62
6.04
3.71
1.18
3.09
0.91
0.40
0.40
0.96
3.67
12.93
0.91
2.13
11
4.16
Return on equity%
7.80
6.53
4.32
7.25
8.39
9.98
7.36
6.40
4.76
2.37
23.24
6.40
6.89
88
19.95
Return on assets%
6.79
6.31
8.49
10.17
12.04
14.10
16.10
14.07
11.74
12.17
12.16
14.07
11.89
58
45.91
EPS₹
38.72
40.47
47.38
48.41
54.34
59.90
66.14
70.86
75.64
73.68
49.95
6.28%
6.76%
—
20.08
EPS growth%
16.80
16.03
14.89
17.32
16.56
18.37
20.94
20.51
20.95
18.61
6.25
20.51
17.85
21
23.51
Bookvalue per sh₹
17.93
18.15
18.22
20.24
21.56
19.65
19.46
17.96
16.77
16.21
48.78
(5.55%)
(1.01%)
—
12.05
FCF per share₹
37.26
32.57
31.50
32.24
31.01
29.78
26.20
24.37
20.48
20.24
10.08
(8.18%)
(6.63%)
—
18.75
Dividend per sh₹
24.11
24.91
25.14
25.13
24.80
28.11
33.61
36.87
44.18
50.05
43.91
15.08%
8.44%
—
19.73
Div yield (avg)%
15.03
13.42
14.72
13.76
15.58
16.60
16.00
16.99
17.50
18.69
24.36
16.99
15.79
82
23.94
Payout ratio%
24.60
22.37
24.87
26.62
25.83
27.04
26.21
23.69
21.94
24.31
26.26
24.31
24.74
9
3.322
Shares (diluted)M
4.648
5.074
5.200
5.918
6.170
6.205
5.743
6.328
5.984
5.555
3.481
(2.08%)
1.86%
60
27.35
Buyback yield%
28.34
28.40
30.37
31.86
34.72
33.54
34.32
32.43
34.10
33.58
6.00
33.58
32.99
54
1.692
D/E ratiox
0.676
0.731
0.673
0.749
0.714
0.697
0.755
0.693
0.685
0.631
0.561
0.693
0.695
65
397.9
Enterprise value₹M
661.2
679.6
671.7
751.0
844.6
895.5
877.0
845.2
820.4
954.7
250.4
2.48%
5.13%
50
0.344
LT debt₹B
0.474
0.480
0.524
0.591
0.639
0.739
0.868
0.951
1.048
1.135
0.160
12.18%
10.93%
90
Revenue
₹401.6M
7.76%
1.00×
Cost of revenue
₹281.1M
7.76%
1.00×
Operating expenses
₹82.59M
8.07%
1.03×
Cash and investments
15.23%
Spread over hurdle
(8.06%)