197.1
Revenue₹M
140.6
146.5
151.8
162.5
170.4
178.6
186.0
192.8
208.4
226.1
211.2
5.81%
5.43%
44
20.73
Revenue growth%
8.64
5.76
8.07
9.15
7.83
9.72
8.02
7.95
9.58
6.68
13.63
8.02
8.04
38
14.81
Gross margin%
18.20
18.40
15.94
16.71
17.16
14.63
17.21
19.44
17.36
15.95
7.30
17.21
17.19
83
13.38
Operating margin%
14.17
12.80
11.43
12.75
15.61
15.56
17.76
19.18
21.91
22.72
15.49
19.18
15.59
52
4.24
Net margin%
15.13
14.83
17.81
15.51
17.68
17.40
16.85
16.13
14.01
16.53
4.01
16.53
16.33
11
15.86
P/E ratio (avg)x
14.41
15.94
17.34
17.86
17.24
16.24
14.31
13.80
14.39
13.06
7.852
14.31
15.17
34
27.41
EV/EBITx
29.02
27.50
27.61
25.12
27.03
29.15
32.50
33.67
36.26
39.72
22.05
33.67
29.09
25
22.30
FCF yield (avg)%
19.88
17.64
19.55
19.90
17.25
16.43
18.11
17.47
18.69
18.09
11.77
18.09
18.10
73
7.99
FCF margin%
13.17
15.86
16.32
18.63
20.66
20.26
21.93
21.03
23.80
21.13
29.99
21.13
20.46
83
1.137
FCF / Net incomex
0.700
0.756
0.864
1.040
1.023
1.237
1.453
1.737
2.010
2.114
0.607
1.737
1.139
75
10.96
ROIC%
23.86
26.76
25.97
26.95
27.10
28.07
25.41
24.23
26.09
25.80
19.46
25.80
26.03
85
25.97
Return on equity%
23.45
21.51
24.07
26.78
24.47
27.26
29.17
30.55
32.60
32.46
26.89
30.55
27.02
46
26.54
Return on assets%
14.68
17.36
20.13
20.84
22.81
20.92
22.88
20.82
20.52
21.00
29.89
20.92
20.83
11
2.19
EPS₹
8.53
9.53
11.56
14.04
16.13
17.69
19.62
23.76
24.25
27.90
2.25
11.58%
14.32%
—
18.70
EPS growth%
18.17
17.79
19.78
19.98
17.49
15.52
16.87
15.64
17.18
16.01
23.83
16.01
17.33
94
5.51
Bookvalue per sh₹
8.15
9.49
10.68
11.75
12.39
13.64
14.26
14.37
15.59
15.86
7.96
5.05%
7.14%
—
3.68
FCF per share₹
7.85
9.07
10.11
11.31
13.19
13.46
13.54
14.64
16.12
15.69
2.79
3.54%
9.05%
—
3.44
Dividend per sh₹
3.37
3.83
3.92
4.54
4.97
5.81
6.26
6.79
7.83
8.96
7.85
12.49%
11.98%
—
7.87
Div yield (avg)%
4.84
4.65
6.13
4.71
6.70
6.11
9.08
6.12
7.01
4.08
7.76
6.12
6.11
80
11.44
Payout ratio%
2.90
3.93
2.90
4.37
6.85
7.37
7.49
9.99
10.20
11.83
9.41
9.99
7.11
66
15.93
Shares (diluted)M
25.11
29.25
33.67
38.22
46.31
49.38
49.44
58.26
62.68
67.69
16.52
7.89%
11.04%
70
7.50
Buyback yield%
17.33
20.20
19.25
16.78
17.91
19.05
21.37
21.76
18.92
18.58
6.62
19.05
18.98
81
0.940
D/E ratiox
0.342
0.344
0.352
0.338
0.344
0.395
0.380
0.373
0.396
0.450
1.426
0.395
0.362
89
221.3
Enterprise value₹M
51.46
49.60
54.08
60.88
61.87
64.97
69.27
70.57
68.79
78.54
62.68
4.89%
5.22%
27
180.2
LT debt₹M
142.6
140.9
128.9
130.4
134.8
127.4
134.6
124.7
131.8
141.6
212.8
0.99%
(0.22%)
83
Revenue
₹226.1M
5.43%
1.00×
Cost of revenue
₹158.2M
5.43%
1.00×
Operating expenses
₹45.75M
5.83%
1.04×
Cash and investments
15.38%
Spread over hurdle
(4.94%)