163.6
Revenue₹M
209.8
214.0
223.5
232.3
239.1
239.4
245.7
257.0
264.1
267.0
172.5
2.24%
2.82%
86
10.28
Revenue growth%
6.41
7.18
4.18
1.35
0.40
0.40
0.40
3.28
1.99
4.48
22.85
1.99
2.64
14
29.43
Gross margin%
19.77
18.48
18.10
17.95
18.61
17.50
18.63
19.45
16.56
14.79
11.62
17.50
18.29
29
6.66
Operating margin%
28.15
29.94
29.02
29.85
27.12
26.12
26.23
28.70
29.36
31.33
3.03
28.70
28.86
11
2.87
Net margin%
10.32
11.56
13.80
14.08
14.65
15.27
18.08
19.70
16.88
17.07
28.80
17.07
14.96
28
29.93
P/E ratio (avg)x
9.855
10.54
10.10
10.71
10.20
10.80
11.46
13.18
14.36
14.36
29.61
13.18
10.75
32
33.57
EV/EBITx
15.36
17.23
19.29
19.82
21.84
23.22
24.15
24.61
23.09
23.31
23.14
23.31
22.46
28
11.32
FCF yield (avg)%
1.52
4.35
5.61
8.01
9.20
11.30
11.83
14.30
11.82
13.82
11.95
11.83
10.25
21
16.79
FCF margin%
18.94
21.67
21.99
20.52
20.03
21.74
20.46
23.10
25.98
24.64
26.95
23.10
21.71
12
0.631
FCF / Net incomex
0.532
0.595
0.599
0.647
0.670
0.768
0.819
0.949
0.958
0.899
0.660
0.899
0.719
41
16.23
ROIC%
29.63
27.80
28.87
27.09
24.38
27.17
26.73
29.15
31.13
31.09
13.66
29.15
28.33
66
6.66
Return on equity%
12.59
12.09
14.62
14.91
17.08
14.94
17.40
17.19
19.74
22.03
29.88
17.40
16.01
56
20.11
Return on assets%
25.98
25.09
24.84
24.19
22.53
23.43
23.40
21.37
21.34
21.73
3.04
21.73
23.42
29
21.16
EPS₹
109.82
113.33
122.73
126.65
146.91
167.70
167.98
176.02
201.85
197.25
22.10
6.07%
6.29%
—
5.83
EPS growth%
0.83
3.15
3.73
2.27
3.58
5.00
3.89
6.09
6.21
4.33
3.54
5.00
3.81
58
52.14
Bookvalue per sh₹
74.55
80.07
87.17
79.03
70.23
68.16
68.89
62.95
57.24
54.02
53.64
(5.11%)
(2.24%)
—
64.89
FCF per share₹
38.46
42.00
39.43
38.72
35.96
37.82
43.40
45.91
46.74
52.38
18.39
7.81%
2.95%
—
29.96
Dividend per sh₹
48.20
53.34
60.09
59.70
62.14
71.89
74.15
76.13
77.70
81.66
69.24
5.62%
5.53%
—
16.41
Div yield (avg)%
26.91
26.69
29.45
32.08
34.55
32.76
34.86
35.83
36.92
37.08
19.89
35.83
33.65
56
7.38
Payout ratio%
23.77
24.37
26.92
29.12
29.38
29.72
29.86
28.45
30.41
28.02
25.55
29.72
28.78
24
3.519
Shares (diluted)M
2.274
2.020
1.741
1.620
1.730
1.574
1.429
1.481
1.359
1.207
3.494
(6.95%)
(7.20%)
45
22.77
Buyback yield%
0.40
0.98
0.40
0.40
2.76
4.48
1.55
2.41
1.94
4.04
22.86
2.41
1.75
37
0.839
D/E ratiox
0.877
1.050
1.196
1.334
1.394
1.572
1.774
1.716
1.770
2.031
0.720
1.770
1.483
53
216.0
Enterprise value₹M
127.4
125.1
116.9
121.4
105.3
106.2
108.6
105.0
91.55
97.22
112.0
(1.59%)
(2.36%)
47
223.9
LT debt₹M
178.2
174.6
167.4
152.9
135.4
127.9
112.7
105.6
100.2
102.9
261.4
(5.33%)
(5.65%)
86
Revenue
₹267.0M
2.82%
1.00×
Cost of revenue
₹178.9M
2.83%
1.00×
Operating expenses
₹58.51M
2.89%
1.01×
Goodwill & intangibles
17.59%