205.3
Revenue₹M
197.8
213.2
220.2
236.9
247.5
259.9
272.0
287.0
297.0
309.1
225.2
4.55%
5.22%
6
4.06
Revenue growth%
16.56
14.74
13.50
12.25
11.84
10.09
9.51
9.89
11.86
13.43
8.81
10.09
12.05
8
18.76
Gross margin%
17.19
17.63
16.57
18.99
18.80
18.08
16.09
17.36
18.14
16.02
17.06
17.36
17.50
33
16.28
Operating margin%
12.96
13.26
10.27
11.24
13.96
15.19
15.34
16.57
17.63
18.34
5.63
16.57
14.57
54
3.07
Net margin%
1.36
0.40
0.53
0.40
0.91
0.40
1.92
1.28
0.40
3.16
7.52
1.28
0.72
94
15.87
P/E ratio (avg)x
18.22
19.56
23.50
26.69
28.95
31.10
35.34
40.59
44.39
51.93
26.94
40.59
30.03
92
12.45
EV/EBITx
25.42
27.03
26.80
24.20
22.31
23.58
21.32
22.22
23.25
20.78
35.64
22.22
23.42
47
5.76
FCF yield (avg)%
31.73
31.45
32.62
33.05
35.27
34.03
33.53
34.47
36.93
37.26
8.05
34.47
33.78
38
15.72
FCF margin%
11.27
13.63
15.11
12.51
11.76
12.05
11.21
12.19
12.15
10.72
26.68
12.05
12.10
56
0.181
FCF / Net incomex
0.308
0.349
0.355
0.350
0.363
0.425
0.443
0.425
0.490
0.575
1.468
0.443
0.394
55
26.69
ROIC%
19.71
17.51
20.10
17.59
18.61
18.13
18.79
20.65
20.91
20.23
27.97
20.23
19.25
36
5.06
Return on equity%
19.80
19.54
20.55
22.17
20.41
19.26
17.87
15.95
13.92
12.52
25.06
15.95
19.40
75
15.10
Return on assets%
16.50
14.00
16.42
16.51
14.79
14.23
12.55
13.92
13.55
10.76
17.90
13.55
14.11
76
2.87
EPS₹
3.61
3.42
3.40
3.30
3.61
3.63
3.38
3.14
3.49
3.36
3.07
(1.44%)
(0.82%)
—
4.82
EPS growth%
12.71
14.57
17.00
17.21
14.28
13.15
14.41
14.24
14.64
14.06
4.52
14.24
14.34
23
14.22
Bookvalue per sh₹
4.08
4.59
4.76
5.27
5.37
5.53
6.09
6.23
6.43
7.02
9.94
5.53%
6.22%
—
5.30
FCF per share₹
21.81
23.88
27.60
30.02
32.80
31.72
33.02
35.33
34.59
33.69
3.10
0.54%
4.27%
—
12.52
Dividend per sh₹
21.31
20.77
23.11
27.03
26.17
25.53
27.83
29.59
29.48
31.76
6.20
3.95%
3.89%
—
26.98
Div yield (avg)%
10.10
10.65
11.15
11.71
11.53
13.04
13.01
15.90
18.33
20.55
10.24
15.90
12.36
33
24.04
Payout ratio%
16.14
17.81
18.57
20.83
18.06
20.37
22.16
23.22
23.65
26.56
16.71
23.22
20.60
23
9.839
Shares (diluted)M
6.313
6.002
6.512
7.269
7.595
7.852
7.713
8.220
7.663
7.394
10.23
(0.53%)
0.49%
34
25.60
Buyback yield%
7.54
6.36
6.31
5.88
5.48
3.66
3.77
3.39
3.87
1.31
6.83
3.66
4.67
65
0.567
D/E ratiox
0.717
0.606
0.526
0.498
0.462
0.408
0.398
0.390
0.329
0.322
0.351
0.390
0.435
25
109.4
Enterprise value₹M
112.9
131.5
149.4
153.6
158.5
178.8
182.8
184.2
189.2
204.2
56.46
5.20%
6.02%
24
104.0
LT debt₹M
166.0
167.9
175.9
183.5
199.2
201.8
200.2
231.0
229.8
233.2
205.5
3.21%
3.95%
92
Revenue
₹309.1M
5.22%
1.00×
Cost of revenue
₹190.9M
5.56%
1.03×
Operating expenses
₹37.47M
4.24%
0.91×