155.0
Revenue₹M
102.0
102.9
104.0
107.4
112.0
113.6
117.0
118.6
120.2
126.0
172.5
2.40%
2.24%
80
17.67
Revenue growth%
17.74
18.83
17.90
16.80
18.25
19.88
18.83
19.00
16.73
17.81
7.99
18.83
18.08
47
6.05
Gross margin%
23.41
24.35
21.68
19.84
21.24
20.95
20.70
18.69
20.24
18.76
12.52
20.24
20.83
24
2.85
Operating margin%
4.20
2.63
0.62
0.40
0.40
0.40
0.40
2.95
1.23
2.17
12.54
1.23
0.92
60
15.00
Net margin%
16.65
18.02
18.03
15.17
13.71
12.71
11.06
11.26
10.88
12.18
15.93
11.26
13.21
16
7.566
P/E ratio (avg)x
15.01
16.03
17.41
15.89
15.48
16.98
15.80
15.05
14.15
14.02
21.15
15.05
15.64
71
6.722
EV/EBITx
19.83
18.95
20.27
21.24
20.23
21.62
25.05
27.61
31.33
34.44
8.544
27.61
21.43
11
15.19
FCF yield (avg)%
5.27
6.92
4.04
6.24
6.78
5.54
5.91
7.17
5.96
3.32
19.87
5.91
5.94
64
21.03
FCF margin%
23.96
26.82
26.18
27.19
26.45
26.55
27.71
25.06
27.05
29.52
3.96
27.05
26.68
39
0.252
FCF / Net incomex
2.651
3.042
3.614
3.923
4.227
4.481
5.279
5.305
5.125
4.948
1.690
5.125
4.354
43
2.55
ROIC%
14.98
15.34
12.35
15.29
16.49
17.03
16.36
15.40
15.54
17.10
18.92
16.36
15.47
35
3.05
Return on equity%
15.36
14.48
14.06
14.98
12.76
11.21
10.92
12.08
13.57
10.93
14.06
11.21
13.16
33
29.87
Return on assets%
11.98
14.71
15.37
17.16
19.97
19.09
17.08
18.57
19.39
17.53
12.39
18.57
17.35
74
24.44
EPS₹
22.34
23.81
22.22
20.60
19.62
21.91
23.88
24.66
26.74
28.36
25.68
7.64%
2.79%
—
18.09
EPS growth%
10.32
9.21
7.58
9.99
12.91
14.44
14.12
16.40
16.23
18.51
22.06
16.23
13.51
43
9.60
Bookvalue per sh₹
8.45
7.80
8.40
9.29
10.54
9.81
11.03
12.59
11.91
12.56
16.29
3.56%
3.64%
—
7.39
FCF per share₹
14.32
15.50
15.58
16.95
16.41
15.95
18.11
18.46
18.92
21.27
19.85
5.32%
4.82%
—
19.25
Dividend per sh₹
4.78
4.65
4.40
5.02
4.82
5.16
5.47
5.93
6.64
6.96
14.38
7.63%
4.58%
—
29.69
Div yield (avg)%
1.89
2.80
4.02
1.90
1.58
0.40
2.78
0.40
0.95
0.40
2.02
0.40
1.74
60
25.89
Payout ratio%
4.30
5.06
5.14
5.29
5.81
4.21
4.28
1.87
3.66
4.58
9.00
4.21
4.44
61
4.718
Shares (diluted)M
7.074
7.545
7.438
8.169
8.293
8.432
8.949
9.957
10.34
10.45
4.648
4.73%
4.70%
27
4.75
Buyback yield%
25.50
26.70
24.35
26.49
28.49
28.89
31.69
29.35
30.24
28.51
15.51
29.35
28.50
73
0.909
D/E ratiox
2.258
2.249
2.444
2.573
2.717
2.755
2.723
3.046
3.516
3.891
0.612
3.046
2.720
34
110.7
Enterprise value₹M
68.47
65.00
56.96
50.74
54.75
49.01
52.17
46.27
44.47
44.53
84.18
(4.05%)
(4.35%)
36
40.25
LT debt₹M
8.570
8.059
8.680
8.698
9.292
8.306
9.125
9.550
10.60
11.78
67.98
4.86%
3.90%
10
Revenue
₹126.0M
2.24%
1.00×
Cost of revenue
₹82.58M
2.30%
1.01×
Operating expenses
₹18.66M
2.51%
1.03×
Goodwill & intangibles
16.51%
Spread over hurdle
25.64%