89.81
Revenue₹M
108.5
114.5
119.2
128.8
139.0
147.9
154.0
162.6
177.1
190.0
91.96
6.45%
6.22%
64
22.98
Revenue growth%
10.64
9.73
9.49
6.95
4.40
3.74
1.27
0.73
0.40
0.40
8.59
0.73
4.07
57
29.43
Gross margin%
18.08
16.36
16.81
18.40
16.24
18.73
21.02
22.41
21.68
20.87
29.51
21.02
18.57
79
26.64
Operating margin%
22.81
22.67
22.40
20.54
23.21
20.26
20.25
20.79
22.19
20.29
23.28
20.29
21.49
65
14.88
Net margin%
2.02
0.40
0.40
0.40
0.40
0.40
1.77
4.09
4.13
4.84
28.88
4.09
1.08
45
20.65
P/E ratio (avg)x
30.29
30.49
31.18
26.86
24.16
22.56
21.22
21.58
21.22
19.82
32.31
21.22
23.36
88
12.76
EV/EBITx
30.40
32.17
34.47
35.57
41.29
46.16
47.30
52.38
58.98
68.30
21.39
52.38
43.73
19
26.83
FCF yield (avg)%
4.92
5.04
4.71
3.74
4.86
3.14
2.36
1.30
0.91
0.40
17.29
1.30
3.44
24
17.58
FCF margin%
14.51
15.80
18.56
20.79
22.90
25.49
22.66
25.06
25.46
24.40
17.25
25.06
22.78
79
0.256
FCF / Net incomex
1.791
1.951
2.177
2.387
2.580
2.601
2.700
2.553
2.706
3.023
0.223
2.700
2.566
24
28.09
ROIC%
23.02
24.25
22.36
19.91
21.45
20.19
23.18
21.03
18.59
20.23
6.99
20.23
21.24
82
4.50
Return on equity%
23.45
20.66
23.30
23.37
25.21
26.58
28.32
26.36
25.73
23.01
26.98
26.36
24.33
78
19.83
Return on assets%
39.88
39.54
37.33
40.16
41.39
41.49
43.83
46.74
47.55
46.16
17.58
46.16
41.44
93
16.20
EPS₹
70.18
65.89
67.33
58.32
51.78
46.56
50.49
49.22
53.25
52.42
16.84
0.25%
(2.69%)
—
22.18
EPS growth%
18.26
15.70
17.60
15.35
15.86
15.57
14.49
13.68
12.55
12.77
22.24
13.68
15.46
80
63.69
Bookvalue per sh₹
30.62
31.88
33.55
32.87
33.21
34.93
38.89
38.25
39.59
43.96
50.34
5.77%
3.74%
—
40.32
FCF per share₹
82.27
79.72
87.03
81.39
82.52
73.60
75.40
67.83
73.26
79.24
58.19
(0.81%)
(0.42%)
—
78.83
Dividend per sh₹
36.83
35.35
41.59
48.80
55.32
53.48
59.77
60.41
65.52
65.18
56.02
3.33%
5.25%
—
20.30
Div yield (avg)%
19.49
21.82
19.13
21.52
22.68
23.82
24.08
24.32
24.16
22.48
10.73
24.08
22.58
33
9.40
Payout ratio%
0.40
0.79
1.66
3.92
6.42
8.52
7.75
7.64
9.41
8.87
24.05
8.52
7.03
56
0.676
Shares (diluted)M
0.656
0.726
0.749
0.685
0.736
0.690
0.774
0.701
0.727
0.655
0.672
(2.28%)
1.26%
38
29.68
Buyback yield%
26.28
27.30
24.58
24.05
23.00
21.17
19.00
16.14
17.71
19.00
25.04
19.00
22.09
83
1.527
D/E ratiox
0.161
0.177
0.206
0.203
0.225
0.235
0.268
0.266
0.306
0.318
0.127
0.268
0.230
61
125.4
Enterprise value₹M
19.43
18.79
21.28
22.08
25.13
24.57
26.92
27.33
26.81
25.97
138.7
0.66%
3.19%
70
201.9
LT debt₹M
11.38
12.48
12.33
12.90
12.52
14.08
16.00
17.53
18.57
18.60
28.04
8.24%
5.39%
18
Revenue
₹190.0M
6.22%
1.00×
Cost of revenue
₹133.0M
6.22%
1.00×
Operating expenses
₹41.27M
6.48%
1.03×
Spread over hurdle
(9.85%)