78.53
Revenue₹M
112.7
118.8
122.8
128.6
137.6
143.6
154.7
167.0
176.3
186.7
83.71
6.29%
5.88%
56
18.89
Revenue growth%
14.70
14.17
12.65
10.26
8.58
10.85
8.75
11.58
10.52
12.58
16.05
10.85
11.22
67
2.89
Gross margin%
15.79
14.71
13.01
12.58
12.20
9.42
6.83
6.44
8.75
9.64
29.50
8.75
10.92
84
4.69
Operating margin%
14.16
12.83
14.72
16.84
14.00
15.80
18.04
16.64
17.95
20.58
12.60
17.95
16.22
93
13.10
Net margin%
13.70
14.74
16.58
17.10
16.03
17.28
15.28
13.30
14.79
17.15
20.05
15.28
15.65
76
23.35
P/E ratio (avg)x
32.80
38.06
38.25
37.21
39.67
36.68
37.47
35.03
36.40
40.58
9.393
36.68
37.34
17
33.30
EV/EBITx
29.75
26.72
26.20
25.87
27.28
27.14
23.25
25.08
21.51
21.36
11.00
23.25
26.03
25
23.90
FCF yield (avg)%
14.40
15.93
14.26
15.76
16.54
14.34
15.00
15.29
17.73
19.31
10.00
15.29
15.52
19
23.11
FCF margin%
27.90
25.91
25.93
25.98
23.81
22.17
21.03
19.60
19.69
18.36
27.09
19.69
22.99
39
0.577
FCF / Net incomex
1.391
1.513
1.660
1.712
1.807
1.715
1.607
1.767
1.631
1.575
1.046
1.631
1.646
92
20.56
ROIC%
30.83
32.97
35.20
32.86
32.89
30.95
28.39
27.82
27.68
30.07
9.50
28.39
30.89
35
4.59
Return on equity%
12.17
9.56
6.58
3.89
6.08
4.88
6.84
4.45
4.64
2.55
20.87
4.64
5.48
65
18.46
Return on assets%
18.31
20.97
22.72
23.05
24.82
25.35
26.47
27.09
25.82
25.36
25.17
25.82
25.09
88
22.84
EPS₹
15.07
15.43
16.59
19.47
18.85
21.07
23.97
28.86
28.47
33.30
23.73
12.05%
10.05%
—
13.84
EPS growth%
23.30
23.46
21.63
24.31
25.71
27.65
28.54
29.58
31.17
30.46
16.83
29.58
26.68
66
9.17
Bookvalue per sh₹
7.91
8.06
7.42
6.74
7.12
6.55
6.52
6.90
6.70
6.17
8.22
(2.83%)
(3.39%)
—
16.60
FCF per share₹
38.45
36.71
35.19
35.79
33.27
32.06
29.65
26.47
26.34
29.35
26.44
(2.48%)
(2.13%)
—
28.09
Dividend per sh₹
9.92
11.19
12.86
15.16
15.98
18.27
19.67
20.40
21.38
23.87
35.39
8.37%
9.16%
—
14.14
Div yield (avg)%
14.29
13.48
13.24
11.66
13.41
15.43
17.89
20.63
21.82
23.50
10.54
20.63
14.86
11
28.75
Payout ratio%
25.52
27.51
29.80
31.23
29.21
26.75
24.69
23.64
25.68
27.20
9.49
25.68
26.97
63
5.556
Shares (diluted)M
5.708
6.168
6.612
5.718
5.783
5.589
5.077
5.300
5.444
5.891
5.581
0.37%
0.36%
23
4.40
Buyback yield%
32.32
35.00
34.47
36.87
37.87
40.11
41.39
41.57
39.54
40.46
16.11
40.46
38.71
46
0.119
D/E ratiox
1.614
1.847
1.917
1.908
2.126
2.274
2.200
2.193
2.382
2.681
0.523
2.274
2.159
79
129.5
Enterprise value₹M
220.9
251.9
294.7
333.0
355.8
338.4
342.7
378.5
385.9
412.7
196.0
3.01%
6.19%
13
37.72
LT debt₹M
206.0
218.9
211.3
230.0
274.9
308.6
310.3
346.8
345.5
348.7
100.2
4.87%
7.34%
44
Revenue
₹186.7M
5.88%
1.00×
Cost of revenue
₹90.63M
5.82%
0.99×
Operating expenses
₹34.72M
5.99%
1.01×
Property and equipment
19.90%
Spread over hurdle
(4.98%)