104.3
Revenue₹M
113.6
116.6
121.7
125.0
128.4
131.8
137.8
142.5
147.8
152.5
116.8
3.49%
3.11%
13
8.80
Revenue growth%
17.22
16.24
15.09
17.13
20.11
20.76
20.50
22.45
21.19
23.13
9.78
21.19
20.30
45
4.50
Gross margin%
23.54
22.42
25.19
24.89
25.63
25.57
28.55
28.63
26.90
28.62
22.22
28.55
25.60
67
9.38
Operating margin%
24.48
26.63
26.62
25.30
23.38
20.82
23.46
21.18
18.73
17.80
16.14
20.82
23.42
86
8.55
Net margin%
4.62
1.81
2.56
2.28
0.40
0.40
2.62
3.60
5.03
2.68
13.35
2.68
2.59
56
35.54
P/E ratio (avg)x
24.63
27.19
27.12
29.56
28.24
29.15
33.04
34.56
37.74
38.41
30.37
34.56
29.36
16
25.93
EV/EBITx
48.51
53.50
58.17
57.85
57.59
62.26
72.32
85.71
101.2
101.3
26.80
85.71
60.21
30
15.09
FCF yield (avg)%
5.52
6.65
8.08
7.95
7.22
9.70
10.70
10.85
8.89
10.75
18.53
10.70
8.48
42
4.67
FCF margin%
21.06
20.77
21.88
23.00
20.48
23.02
22.89
24.77
22.40
23.78
6.74
23.02
22.65
39
1.126
FCF / Net incomex
1.544
1.719
1.792
1.792
1.900
1.780
1.603
1.424
1.535
1.627
1.602
1.603
1.673
25
22.08
ROIC%
0.75
3.29
3.87
1.99
2.65
1.53
3.51
4.13
6.13
7.18
9.21
4.13
3.40
22
26.00
Return on equity%
21.22
19.92
20.48
19.69
17.32
18.36
20.66
18.71
18.65
21.24
15.94
18.71
19.80
8
15.03
Return on assets%
20.47
22.32
20.86
23.44
24.15
24.85
26.02
27.51
27.39
26.57
2.75
26.57
24.50
81
2.36
EPS₹
1.23
1.31
1.31
1.36
1.37
1.44
1.44
1.31
1.45
1.61
2.57
3.21%
2.61%
—
25.26
EPS growth%
9.03
10.41
12.36
14.47
13.31
13.49
13.38
16.33
14.26
15.51
2.02
14.26
13.44
56
2.40
Bookvalue per sh₹
4.53
4.75
5.27
6.07
6.85
7.52
7.31
7.55
8.93
9.26
1.02
6.23%
8.32%
—
1.74
FCF per share₹
1.84
1.84
1.83
1.98
1.90
1.96
2.10
2.05
2.20
2.39
1.05
4.67%
3.22%
—
2.35
Dividend per sh₹
1.84
1.59
1.37
1.17
1.23
1.28
1.32
1.41
1.40
1.23
3.34
0.10%
(4.62%)
—
19.25
Div yield (avg)%
4.23
3.65
2.21
3.34
5.67
7.56
5.72
6.29
7.06
8.51
24.27
7.06
5.69
85
22.66
Payout ratio%
28.53
27.07
27.59
28.28
29.39
31.40
29.60
29.11
31.79
34.75
19.91
31.40
29.25
14
28.24
Shares (diluted)M
46.31
49.84
57.42
59.07
61.92
60.82
59.02
60.82
59.34
65.64
27.20
1.18%
3.75%
50
3.43
Buyback yield%
5.35
6.49
7.70
6.05
4.71
7.66
5.68
8.46
8.00
8.56
11.10
8.00
7.08
94
0.436
D/E ratiox
1.349
1.300
1.459
1.598
1.553
1.614
1.487
1.664
1.875
1.855
1.326
1.664
1.575
29
121.9
Enterprise value₹M
54.62
51.83
57.07
60.08
56.88
55.84
53.89
54.17
62.64
64.93
65.56
2.68%
1.41%
77
40.42
LT debt₹M
70.13
74.23
70.90
82.28
79.61
84.64
83.83
84.66
93.76
106.1
124.3
5.91%
5.20%
50
Revenue
₹152.5M
3.11%
1.00×
Cost of revenue
₹76.60M
3.00%
0.99×
Operating expenses
₹30.08M
3.95%
1.08×
Goodwill & intangibles
18.83%