96.71
Revenue₹M
110.2
116.8
119.4
126.4
133.3
136.0
145.0
151.9
158.8
167.9
100.7
4.73%
4.65%
71
25.00
Revenue growth%
18.85
19.14
17.12
18.54
21.19
19.62
17.81
19.95
21.29
21.47
8.45
19.95
19.38
94
22.08
Gross margin%
3.32
5.18
4.49
6.98
8.59
6.56
5.03
7.74
5.31
4.54
22.05
5.31
5.24
44
10.91
Operating margin%
0.40
1.42
1.19
3.12
3.24
6.17
7.28
5.17
4.11
4.21
29.13
5.17
3.68
36
8.53
Net margin%
21.31
20.49
21.86
24.84
24.94
27.74
26.56
25.83
26.65
24.82
2.53
26.56
24.89
31
34.02
P/E ratio (avg)x
52.58
61.63
67.37
79.44
89.21
104.4
115.5
124.9
123.0
134.9
37.56
123.0
96.81
54
26.34
EV/EBITx
13.06
12.78
14.48
13.94
14.04
13.37
15.35
14.42
14.81
16.26
10.84
14.81
14.23
65
25.79
FCF yield (avg)%
17.69
17.55
17.99
15.25
16.28
15.33
12.35
12.88
13.32
11.33
18.60
12.88
15.29
40
9.24
FCF margin%
22.78
24.37
26.70
27.25
27.05
26.13
23.30
21.55
21.39
23.71
24.97
23.30
24.04
16
1.793
FCF / Net incomex
0.637
0.603
0.600
0.542
0.595
0.559
0.500
0.487
0.435
0.379
0.666
0.487
0.551
42
29.68
ROIC%
5.36
2.88
0.40
0.40
3.05
5.66
7.71
9.73
10.80
9.00
6.62
9.00
5.51
13
29.57
Return on equity%
3.97
1.23
4.12
3.56
1.68
3.62
2.60
3.33
3.24
3.92
13.31
3.33
3.45
16
28.13
Return on assets%
12.50
11.89
13.87
13.51
12.72
13.72
13.93
15.57
14.28
13.45
10.41
13.93
13.61
85
16.18
EPS₹
12.22
12.10
12.22
13.44
13.03
14.19
14.13
13.77
15.64
16.79
16.84
5.21%
4.57%
—
7.61
EPS growth%
1.98
4.41
2.87
2.27
1.82
2.17
3.45
4.29
2.55
0.94
28.86
2.55
2.41
14
15.82
Bookvalue per sh₹
7.82
7.86
7.33
6.92
7.38
7.38
7.20
6.42
6.16
6.52
2.57
(2.47%)
(3.11%)
—
3.50
FCF per share₹
7.06
7.57
8.47
8.78
9.86
9.59
10.55
11.53
12.87
12.58
2.85
4.99%
6.90%
—
2.47
Dividend per sh₹
12.57
13.94
12.96
13.23
12.51
11.89
11.01
10.51
11.50
11.55
4.03
(1.58%)
(0.33%)
—
9.03
Div yield (avg)%
25.67
25.67
24.48
23.70
25.40
26.70
24.17
26.54
29.34
28.99
26.60
26.70
25.67
23
13.39
Payout ratio%
17.25
19.35
21.63
24.53
26.14
28.08
26.62
25.83
22.88
22.12
16.70
25.83
23.71
27
5.183
Shares (diluted)M
4.324
4.750
4.337
4.204
4.399
4.818
4.193
3.891
3.439
3.145
5.017
(6.49%)
(4.26%)
84
5.11
Buyback yield%
18.83
17.22
15.32
17.70
18.16
19.99
21.41
21.63
21.94
24.16
23.19
21.63
19.41
24
1.138
D/E ratiox
0.977
1.063
0.997
0.931
0.930
0.945
0.948
0.938
0.940
1.013
0.530
0.945
0.946
45
27.60
Enterprise value₹M
113.1
109.7
106.6
107.1
109.0
119.8
108.1
96.19
91.96
91.71
24.51
(3.40%)
(2.08%)
20
86.95
LT debt₹M
99.82
98.99
90.22
83.28
87.27
82.17
76.32
69.41
72.81
62.82
86.93
(6.36%)
(4.79%)
52
Revenue
₹167.9M
4.65%
1.00×
Cost of revenue
₹115.6M
4.68%
1.00×
Operating expenses
₹33.38M
4.39%
0.98×
Spread over hurdle
(6.11%)