221.3
Revenue₹M
209.7
220.7
234.8
246.6
258.5
268.8
281.7
292.5
306.2
324.1
232.1
4.63%
5.11%
19
19.26
Revenue growth%
7.23
7.52
8.20
9.62
12.00
12.33
12.63
12.91
11.64
9.95
16.88
12.33
10.80
60
2.97
Gross margin%
12.36
11.55
9.59
9.61
11.58
12.01
12.82
14.31
16.98
15.46
20.95
14.31
12.19
57
17.85
Operating margin%
20.95
22.15
20.00
18.24
17.58
14.89
16.62
14.22
11.91
9.76
26.97
14.22
17.10
54
3.89
Net margin%
13.60
13.63
11.69
11.68
14.41
15.22
13.10
14.59
16.68
13.74
15.66
14.59
13.69
44
12.27
P/E ratio (avg)x
7.618
7.204
7.784
8.060
6.850
6.992
6.934
7.166
7.755
7.143
33.63
7.143
7.185
47
20.36
EV/EBITx
44.40
49.64
55.14
65.18
74.97
83.88
83.73
89.98
86.94
95.20
6.395
86.94
79.35
25
25.42
FCF yield (avg)%
16.67
18.14
15.35
17.96
16.79
18.69
21.49
23.09
20.11
19.48
4.80
20.11
18.41
63
23.25
FCF margin%
19.24
17.18
17.09
14.26
15.38
17.46
20.41
19.95
17.73
17.79
15.69
17.79
17.59
41
1.254
FCF / Net incomex
0.599
0.594
0.657
0.677
0.712
0.747
0.802
0.769
0.716
0.724
1.423
0.747
0.714
33
26.44
ROIC%
33.59
34.06
32.84
30.37
28.32
27.61
28.83
28.80
27.88
29.61
5.73
28.80
29.22
84
24.07
Return on equity%
2.76
2.46
4.33
3.92
6.00
8.24
5.28
2.52
0.40
0.40
22.70
2.52
3.34
11
29.39
Return on assets%
12.48
14.97
13.98
14.89
16.32
16.21
13.51
13.55
13.09
13.81
15.46
13.55
13.90
53
4.43
EPS₹
10.99
9.97
9.78
8.76
7.75
8.28
7.40
6.73
6.85
6.34
4.69
(3.94%)
(5.32%)
—
21.26
EPS growth%
20.38
20.73
22.67
23.11
24.53
23.15
23.79
23.99
23.61
25.62
20.98
23.79
23.38
40
13.67
Bookvalue per sh₹
10.91
10.39
10.03
9.61
10.04
10.18
10.67
11.31
9.86
10.80
4.98
1.46%
0.29%
—
12.15
FCF per share₹
10.93
11.81
10.76
12.08
11.01
11.59
11.50
13.02
14.27
15.85
13.71
7.56%
3.34%
—
9.17
Dividend per sh₹
7.73
7.76
7.72
9.21
9.86
10.14
11.38
11.32
13.03
15.10
8.31
8.90%
7.48%
—
28.68
Div yield (avg)%
10.47
11.31
9.50
11.39
12.33
14.25
12.18
14.52
13.46
14.24
20.34
14.24
12.26
94
9.71
Payout ratio%
12.70
13.36
14.00
16.36
18.41
20.13
17.63
17.84
18.51
19.41
2.09
18.51
17.73
57
11.35
Shares (diluted)M
8.687
8.250
7.950
7.103
6.816
6.694
6.677
7.154
7.256
7.451
10.98
1.80%
(3.09%)
91
29.46
Buyback yield%
10.39
12.09
10.53
10.29
12.94
11.48
12.69
13.66
13.84
15.55
13.57
13.66
12.39
84
0.430
D/E ratiox
1.775
1.740
1.704
1.789
2.071
2.377
2.668
2.929
2.909
3.506
0.582
2.909
2.224
58
188.4
Enterprise value₹M
139.7
152.2
155.6
168.6
153.2
157.2
143.0
150.8
135.7
129.7
84.68
(3.27%)
(0.80%)
19
164.8
LT debt₹M
69.94
68.63
64.10
57.94
52.13
53.09
57.36
53.71
53.37
45.56
256.5
(2.66%)
(4.88%)
77
Revenue
₹324.1M
5.11%
1.00×
Cost of revenue
₹222.8M
4.99%
0.99×
Operating expenses
₹67.45M
5.15%
1.00×
Goodwill & intangibles
15.67%