325.2
Revenue₹M
174.6
186.6
199.5
212.3
230.7
246.1
259.8
280.7
302.0
318.3
334.2
6.65%
7.10%
40
7.80
Revenue growth%
22.81
24.53
22.79
22.56
21.70
24.39
23.52
22.61
20.00
21.24
18.70
22.61
22.70
24
14.98
Gross margin%
22.40
22.60
25.35
23.37
23.14
23.39
24.52
25.48
27.97
25.87
26.42
25.48
23.96
50
20.49
Operating margin%
5.72
5.66
8.18
10.39
8.01
9.57
8.18
7.81
6.68
8.66
27.06
8.18
8.09
16
6.21
Net margin%
6.44
6.26
5.19
6.82
4.01
4.10
2.11
0.40
0.40
0.40
6.70
0.40
4.06
33
23.45
P/E ratio (avg)x
33.10
32.04
35.38
35.23
36.32
37.27
36.89
36.32
35.52
40.73
8.580
36.89
35.92
72
19.49
EV/EBITx
42.11
42.72
48.64
55.19
59.83
61.80
61.44
66.66
75.27
79.26
18.69
66.66
60.64
47
5.78
FCF yield (avg)%
13.53
14.64
16.96
14.40
15.04
12.98
14.57
14.83
17.63
18.35
29.19
14.83
14.74
72
24.69
FCF margin%
28.47
28.81
30.54
29.68
28.64
26.66
25.20
25.35
26.35
23.92
24.70
25.35
27.56
19
1.615
FCF / Net incomex
0.888
0.881
0.820
0.834
0.932
0.957
0.958
1.104
1.069
1.176
0.466
1.069
0.944
84
19.46
ROIC%
0.51
2.87
2.37
1.05
3.55
2.33
3.53
6.37
9.00
10.32
19.54
6.37
3.20
91
8.52
Return on equity%
10.08
12.69
12.40
10.26
9.66
9.73
11.07
11.69
14.64
15.58
22.04
11.69
11.38
52
18.00
Return on assets%
16.95
14.61
14.26
11.34
12.39
15.17
17.03
16.94
17.77
16.78
11.08
16.94
15.97
20
21.34
EPS₹
18.35
19.69
19.35
20.96
23.99
23.42
26.18
28.49
29.52
32.17
22.75
6.04%
5.05%
—
12.44
EPS growth%
6.94
7.56
4.74
6.08
5.89
4.55
5.93
3.67
6.42
4.92
14.57
4.92
5.91
57
8.32
Bookvalue per sh₹
15.21
15.35
16.36
17.09
15.79
16.62
14.68
13.43
11.94
12.04
22.50
(5.27%)
(3.48%)
—
17.16
FCF per share₹
11.19
11.01
10.47
12.01
12.40
12.39
13.83
13.21
13.57
13.24
7.72
1.31%
1.96%
—
4.23
Dividend per sh₹
23.55
22.31
21.25
19.48
16.64
15.65
14.40
15.05
13.17
11.39
25.89
(7.29%)
(7.54%)
—
24.19
Div yield (avg)%
7.61
6.62
7.31
8.95
7.80
8.71
6.81
4.16
4.95
2.24
5.94
4.95
7.06
21
29.67
Payout ratio%
31.15
30.69
28.82
28.69
29.00
31.42
33.51
34.20
33.45
35.29
9.94
33.51
31.28
38
6.819
Shares (diluted)M
8.777
10.46
11.50
12.60
12.58
12.53
13.72
15.87
18.47
18.75
6.750
8.31%
8.82%
56
17.73
Buyback yield%
2.18
5.13
8.02
8.89
8.28
9.45
7.17
9.25
10.56
8.84
14.85
9.25
8.56
54
0.804
D/E ratiox
0.764
0.760
0.743
0.823
0.962
1.129
1.197
1.233
1.449
1.568
1.252
1.233
1.045
17
231.6
Enterprise value₹M
97.77
98.40
102.6
113.6
114.5
115.6
132.3
141.2
171.7
195.9
153.4
11.33%
8.39%
20
221.1
LT debt₹M
327.3
322.1
297.0
333.9
378.4
371.0
359.3
386.4
440.0
432.2
320.0
2.69%
4.18%
33
Revenue
₹318.3M
7.10%
1.00×
Cost of revenue
₹212.7M
7.02%
0.99×
Operating expenses
₹71.32M
6.98%
0.99×
Cash and investments
18.53%
Goodwill & intangibles
16.49%