29.44
Revenue₹M
138.7
145.9
151.3
159.3
165.9
176.9
184.9
197.2
209.9
215.6
30.19
5.38%
5.07%
36
7.32
Revenue growth%
10.22
7.74
4.90
5.76
4.55
6.28
7.37
5.48
6.06
6.58
2.91
6.28
6.17
51
22.68
Gross margin%
24.95
22.28
21.07
20.99
22.82
25.23
27.10
29.40
28.04
28.19
18.49
28.04
25.09
71
16.38
Operating margin%
17.94
16.97
16.10
14.21
15.72
16.52
14.32
14.60
14.32
12.26
24.58
14.32
15.16
64
27.51
Net margin%
24.89
23.75
22.48
20.23
21.75
24.65
22.12
19.66
21.89
19.86
29.95
21.89
22.01
51
18.34
P/E ratio (avg)x
33.35
33.99
36.93
39.05
39.32
37.88
38.58
44.22
43.26
45.66
15.71
43.26
38.82
15
9.087
EV/EBITx
31.37
28.24
28.32
25.16
22.26
20.62
18.27
18.54
19.37
19.05
7.823
19.05
21.44
78
10.11
FCF yield (avg)%
32.31
30.22
31.11
32.80
35.33
35.72
37.03
39.78
40.95
39.11
19.76
39.11
35.52
45
24.86
FCF margin%
6.88
7.78
9.30
11.49
10.32
10.93
8.81
11.21
8.75
8.00
21.90
8.81
9.05
83
1.361
FCF / Net incomex
2.308
2.230
2.339
2.667
2.554
2.788
3.002
3.543
4.110
4.492
1.384
3.543
2.728
23
6.54
ROIC%
9.92
9.94
10.32
12.93
14.63
16.43
18.05
20.71
19.36
16.74
22.88
18.05
15.53
11
11.18
Return on equity%
25.37
23.53
22.05
20.10
19.53
18.03
20.35
18.21
19.63
21.87
24.68
19.63
20.22
87
4.90
Return on assets%
23.66
21.98
23.88
22.87
25.07
23.99
25.32
24.91
23.67
26.61
15.22
24.91
23.93
36
7.91
EPS₹
3.14
2.66
2.80
2.78
2.43
2.43
2.51
2.59
2.78
2.92
8.16
3.75%
(2.34%)
—
24.89
EPS growth%
19.20
17.30
17.57
16.32
18.75
21.19
22.12
21.07
22.74
23.28
22.77
22.12
20.14
84
4.32
Bookvalue per sh₹
4.99
5.03
5.48
5.81
6.65
6.46
7.51
7.83
8.21
9.64
8.21
7.69%
7.76%
—
2.12
FCF per share₹
5.59
6.21
6.71
8.00
8.87
10.65
11.28
11.30
12.57
12.56
2.15
7.20%
9.87%
—
3.22
Dividend per sh₹
1.24
1.16
1.32
1.37
1.49
1.69
1.59
1.63
1.53
1.74
2.81
3.14%
4.83%
—
2.84
Div yield (avg)%
15.97
17.82
19.77
20.77
22.10
22.28
25.27
23.61
25.27
27.74
10.66
25.27
22.19
43
12.55
Payout ratio%
4.82
2.53
3.64
3.36
5.86
8.16
10.95
8.32
6.47
4.85
20.58
8.16
5.36
94
7.006
Shares (diluted)M
7.306
6.443
6.511
6.549
6.474
6.491
5.665
5.685
4.895
5.330
7.172
(3.81%)
(3.19%)
58
29.30
Buyback yield%
14.83
15.38
12.91
9.98
11.13
12.91
14.21
16.82
15.34
18.22
19.88
15.34
14.52
86
0.531
D/E ratiox
1.764
1.968
2.051
2.065
1.996
2.285
2.713
2.952
3.367
3.390
1.551
2.952
2.175
38
65.66
Enterprise value₹M
57.07
56.00
59.69
52.38
52.13
49.08
52.40
45.92
45.32
44.47
128.8
(3.13%)
(1.50%)
94
25.19
LT debt₹M
30.95
36.31
36.84
40.22
40.32
39.88
45.94
52.18
55.68
53.85
63.16
5.96%
6.64%
29
Revenue
₹215.6M
5.07%
1.00×
Cost of revenue
₹120.6M
5.06%
1.00×
Operating expenses
₹44.77M
5.13%
1.01×
Cash and investments
17.04%
Spread over hurdle
11.20%