22.69
Revenue₹M
396.4
399.0
403.4
415.6
417.7
427.2
428.7
436.2
443.3
439.5
24.54
1.02%
1.05%
16
11.00
Revenue growth%
7.39
9.86
12.05
14.87
13.14
14.24
16.24
17.13
18.06
20.06
22.94
17.13
14.55
31
2.81
Gross margin%
23.76
22.70
25.23
27.55
30.48
32.81
29.86
27.60
24.79
23.86
17.08
27.60
26.39
55
11.12
Operating margin%
19.91
18.23
17.88
19.85
17.37
18.15
16.99
14.29
14.26
12.33
23.66
14.29
17.63
14
19.22
Net margin%
11.01
9.99
11.11
9.16
6.78
6.58
7.83
10.34
12.82
11.65
10.75
10.34
10.17
41
7.310
P/E ratio (avg)x
40.36
38.41
39.65
38.50
45.25
49.67
55.72
55.26
57.23
66.87
8.569
55.72
47.46
31
21.83
EV/EBITx
52.52
56.95
61.02
57.54
54.02
49.55
50.89
53.76
55.76
53.78
14.23
53.76
53.90
33
21.41
FCF yield (avg)%
28.10
29.41
30.01
28.47
29.29
29.27
26.50
28.42
29.80
30.79
27.17
29.27
29.28
19
8.41
FCF margin%
13.26
10.99
13.58
13.36
12.86
11.75
9.44
6.77
3.78
1.08
19.66
6.77
11.37
7
0.911
FCF / Net incomex
1.484
1.493
1.454
1.318
1.290
1.251
1.365
1.349
1.200
1.144
0.859
1.251
1.334
15
29.89
ROIC%
20.78
21.66
23.98
25.78
27.76
25.21
25.58
24.14
23.16
22.98
20.11
24.14
24.06
77
14.05
Return on equity%
21.95
20.98
22.50
23.12
24.29
21.49
23.09
24.85
26.20
23.66
13.51
23.66
23.10
30
8.16
Return on assets%
26.08
25.43
27.43
27.90
27.33
26.91
29.31
27.45
26.62
24.24
21.68
26.91
27.12
81
1.42
EPS₹
1.09
1.15
1.15
1.19
1.10
1.06
1.14
1.13
1.06
1.09
1.59
(0.14%)
(0.25%)
—
15.31
EPS growth%
21.25
23.65
26.55
25.62
24.05
26.98
25.85
23.08
21.55
23.01
10.61
23.08
23.85
41
3.21
Bookvalue per sh₹
1.84
1.94
1.65
1.49
1.33
1.20
1.20
1.13
1.21
1.29
5.47
(0.47%)
(3.86%)
—
2.33
FCF per share₹
4.29
4.17
4.11
4.30
4.38
4.06
3.71
3.94
3.60
3.42
1.82
(4.84%)
(2.89%)
—
1.10
Dividend per sh₹
1.30
1.33
1.50
1.44
1.56
1.67
1.75
1.70
1.67
1.79
2.22
2.70%
3.34%
—
17.18
Div yield (avg)%
15.64
15.00
13.09
16.09
13.90
14.29
11.45
10.01
10.26
7.66
22.72
10.26
13.50
89
5.81
Payout ratio%
7.30
8.30
7.68
5.18
3.13
4.18
4.54
6.27
7.26
5.05
17.61
5.05
5.73
27
19.99
Shares (diluted)M
29.74
31.24
34.61
39.73
39.15
43.73
45.35
48.99
53.26
48.77
19.87
4.49%
5.74%
65
11.48
Buyback yield%
11.48
10.91
11.92
12.38
10.24
11.30
13.12
13.23
10.68
9.66
26.87
11.30
11.39
62
0.118
D/E ratiox
0.268
0.252
0.242
0.255
0.273
0.278
0.264
0.262
0.296
0.307
0.468
0.278
0.266
17
330.1
Enterprise value₹M
179.7
185.1
188.2
215.3
234.6
253.0
242.6
252.8
253.1
275.3
331.5
3.25%
4.81%
65
43.26
LT debt₹M
455.5
528.0
619.4
595.6
646.0
702.2
712.9
718.5
686.6
766.5
226.4
3.48%
5.93%
51
Revenue
₹439.5M
1.05%
1.00×
Cost of revenue
₹191.7M
1.10%
1.00×
Operating expenses
₹111.3M
0.98%
0.99×
Goodwill & intangibles
22.14%
Cash and investments
17.60%