25.03
Revenue₹M
110.8
114.5
118.8
123.2
130.1
134.1
136.1
142.9
150.0
152.2
26.27
3.19%
3.66%
55
20.75
Revenue growth%
9.51
7.49
9.48
7.71
9.53
9.78
9.98
11.93
12.83
10.18
19.77
10.18
9.66
49
2.01
Gross margin%
13.79
12.74
12.97
11.79
14.72
16.60
15.89
17.12
15.60
12.71
12.78
15.89
14.25
38
25.39
Operating margin%
23.79
24.13
26.40
29.28
31.12
29.16
29.38
28.65
28.37
25.39
27.83
28.65
28.51
19
12.75
Net margin%
28.79
27.95
29.05
26.11
26.09
26.80
26.18
28.11
27.23
28.92
18.52
27.23
27.59
25
20.27
P/E ratio (avg)x
9.342
9.539
9.735
10.53
11.01
11.30
10.74
12.33
14.20
16.21
21.40
12.33
10.87
94
36.46
EV/EBITx
13.98
12.36
12.64
13.61
14.98
13.30
13.47
14.50
14.71
12.72
8.776
13.47
13.54
80
10.94
FCF yield (avg)%
15.35
13.50
12.83
14.96
15.73
14.74
12.20
12.98
13.60
15.61
11.84
13.60
14.17
79
3.27
FCF margin%
16.16
15.61
16.70
16.70
18.08
17.33
14.36
12.49
12.78
11.79
24.33
12.78
15.89
50
1.354
FCF / Net incomex
1.213
1.164
1.284
1.272
1.414
1.597
1.524
1.597
1.462
1.665
0.806
1.597
1.438
6
2.93
ROIC%
10.54
12.23
14.65
13.89
15.68
12.76
12.30
11.54
10.18
10.71
29.08
11.54
12.27
54
19.03
Return on equity%
9.83
7.77
6.52
7.40
5.38
7.05
7.22
10.04
7.82
6.18
13.94
7.22
7.31
89
12.08
Return on assets%
7.00
4.27
4.18
6.06
7.06
5.39
7.42
6.79
5.71
7.08
21.26
6.79
6.42
87
22.40
EPS₹
16.39
15.70
17.45
16.84
18.84
17.70
18.53
17.75
17.51
16.81
24.08
(2.25%)
1.40%
—
29.42
EPS growth%
13.94
12.87
10.60
11.68
9.41
11.51
13.60
14.21
12.76
10.21
8.66
12.76
12.22
22
12.92
Bookvalue per sh₹
27.58
25.65
25.56
27.58
26.15
23.91
27.05
27.47
28.96
28.95
22.01
2.06%
1.00%
—
8.07
FCF per share₹
14.14
15.34
13.86
13.60
15.47
17.46
18.68
17.23
16.78
15.36
22.94
(0.14%)
1.40%
—
12.08
Dividend per sh₹
26.56
31.67
30.98
30.82
32.26
31.96
36.51
39.38
39.99
47.52
15.14
8.05%
7.90%
—
5.86
Div yield (avg)%
25.54
26.91
26.14
24.83
25.91
25.19
25.64
26.68
27.72
26.99
17.94
26.68
26.03
41
24.05
Payout ratio%
9.70
10.12
11.11
9.02
8.85
9.18
8.57
10.22
8.79
10.07
10.08
9.18
9.44
15
4.573
Shares (diluted)M
6.275
5.813
6.205
6.475
5.954
6.373
6.006
6.169
6.813
6.878
4.720
2.93%
2.17%
69
7.84
Buyback yield%
18.98
16.28
17.30
19.44
17.76
17.28
19.20
17.85
17.13
17.80
26.84
17.80
17.78
37
0.701
D/E ratiox
0.966
1.065
1.175
1.138
1.219
1.310
1.437
1.554
1.626
1.885
0.395
1.554
1.265
77
6.198
Enterprise value₹M
100.2
102.3
104.9
100.5
93.40
105.0
115.3
102.3
91.34
82.80
79.35
(2.38%)
(2.76%)
69
34.09
LT debt₹M
169.6
188.9
195.8
202.4
229.7
254.1
295.0
297.9
316.2
332.4
94.58
7.67%
7.94%
16
Revenue
₹152.2M
3.66%
1.00×
Cost of revenue
₹86.07M
3.42%
0.98×
Operating expenses
₹32.45M
4.11%
1.04×
Cash and investments
15.30%
Spread over hurdle
64.11%