143.6
Revenue₹M
91.87
96.75
101.5
108.4
112.3
120.7
127.3
135.0
144.3
153.1
147.5
6.39%
5.62%
15
4.25
Revenue growth%
17.21
19.43
21.88
19.49
16.93
19.55
19.41
19.76
17.56
19.60
8.40
19.55
19.46
91
9.78
Gross margin%
26.00
28.16
27.21
30.09
31.50
32.54
30.59
28.02
28.07
27.36
13.76
28.07
28.11
7
11.44
Operating margin%
18.58
21.48
24.28
24.79
23.91
22.68
21.69
22.60
21.43
23.12
7.62
22.60
22.64
59
10.61
Net margin%
8.30
7.97
5.74
8.43
9.82
12.61
14.97
16.79
17.43
16.20
4.24
16.20
11.22
22
33.74
P/E ratio (avg)x
11.24
9.891
9.339
9.930
10.39
10.05
9.376
8.459
7.847
8.473
30.77
8.473
9.633
13
6.019
EV/EBITx
10.20
11.04
9.962
10.26
9.059
8.391
8.430
8.399
9.095
9.413
28.95
8.430
9.254
37
15.65
FCF yield (avg)%
35.42
33.06
31.27
31.72
29.10
27.02
26.51
23.70
21.04
23.53
22.34
23.70
28.06
81
4.68
FCF margin%
8.16
5.89
7.49
4.57
1.85
1.74
2.86
3.69
2.16
1.60
22.66
2.16
3.27
94
0.882
FCF / Net incomex
2.009
1.859
1.859
1.954
2.050
2.059
2.270
2.312
2.372
2.516
1.192
2.312
2.054
62
17.16
ROIC%
9.56
8.19
7.71
10.20
8.26
5.97
7.68
5.83
4.05
1.63
26.65
5.83
7.70
10
28.87
Return on equity%
30.69
32.93
32.15
33.71
36.57
34.37
33.61
31.74
32.24
30.96
6.14
32.24
32.58
61
25.18
Return on assets%
20.88
21.33
23.18
25.61
23.53
25.23
27.09
27.01
29.01
28.39
13.58
27.09
25.42
49
0.36
EPS₹
0.72
0.67
0.71
0.63
0.56
0.48
0.45
0.43
0.42
0.45
0.39
(4.09%)
(5.59%)
—
27.62
EPS growth%
17.74
16.23
15.31
16.29
16.82
18.97
20.20
20.52
19.36
16.79
24.79
19.36
17.28
46
0.99
Bookvalue per sh₹
0.86
0.77
0.70
0.72
0.66
0.64
0.68
0.76
0.79
0.85
1.10
5.32%
0.89%
—
0.50
FCF per share₹
0.69
0.71
0.81
0.90
0.92
1.00
1.13
1.12
1.34
1.31
0.72
7.25%
8.02%
—
0.77
Dividend per sh₹
0.32
0.31
0.29
0.33
0.37
0.41
0.42
0.46
0.48
0.51
0.59
6.50%
5.61%
—
9.81
Div yield (avg)%
10.72
9.85
12.72
15.61
14.08
14.96
12.88
14.53
14.50
14.41
17.90
14.50
14.25
54
7.62
Payout ratio%
20.62
23.34
20.72
18.84
15.87
15.39
16.76
15.68
17.76
19.47
9.56
16.76
18.30
76
83.15
Shares (diluted)M
72.79
77.76
76.64
82.46
83.67
75.60
81.16
81.07
81.84
70.44
84.04
(3.38%)
(0.27%)
91
21.18
Buyback yield%
16.38
14.89
16.47
13.51
14.61
16.01
16.50
17.05
19.47
18.50
26.01
17.05
16.42
46
1.790
D/E ratiox
2.512
2.564
2.437
2.356
2.233
2.085
2.257
2.605
2.628
2.929
1.214
2.605
2.475
20
43.45
Enterprise value₹M
36.49
39.14
39.61
41.27
46.44
53.15
50.20
53.88
60.65
65.36
155.9
7.08%
5.34%
69
66.73
LT debt₹M
54.30
57.30
58.36
57.81
68.38
66.78
75.91
84.07
84.41
86.88
38.82
4.90%
5.08%
40
Revenue
₹153.1M
5.62%
1.00×
Cost of revenue
₹88.88M
5.31%
0.97×
Operating expenses
₹31.16M
6.16%
1.05×
Goodwill & intangibles
20.59%
Cash and investments
19.28%
Spread over hurdle
(4.79%)