31.79
Revenue₹M
101.5
104.4
107.3
110.9
111.1
111.3
113.0
116.0
118.6
121.5
34.01
1.80%
1.91%
34
10.71
Revenue growth%
25.63
28.49
26.88
25.87
24.69
23.85
25.38
26.92
27.82
28.25
27.63
26.92
26.37
10
6.51
Gross margin%
12.84
12.42
11.45
11.89
10.56
13.25
14.47
15.00
14.78
16.43
24.11
14.78
13.04
83
9.51
Operating margin%
15.02
14.00
13.02
15.33
16.13
17.54
18.54
19.49
22.13
23.69
14.38
19.49
16.84
78
24.29
Net margin%
12.64
13.05
13.63
11.62
9.92
7.15
4.21
4.70
4.35
5.52
12.99
4.70
8.54
11
17.34
P/E ratio (avg)x
17.36
18.14
19.34
23.39
26.46
30.36
36.41
43.39
45.14
54.39
7.768
43.39
28.41
82
7.589
EV/EBITx
34.82
33.79
31.17
31.70
29.92
27.16
23.86
23.64
24.71
22.03
19.33
23.86
28.54
46
10.05
FCF yield (avg)%
30.27
33.14
31.69
30.69
31.91
31.94
29.96
27.69
29.23
32.07
15.62
29.96
31.19
89
6.75
FCF margin%
22.16
22.28
25.05
27.19
25.77
27.36
28.06
30.02
30.06
28.97
22.35
28.97
27.27
91
0.251
FCF / Net incomex
2.022
2.166
2.215
2.299
2.345
2.170
2.242
2.404
2.132
1.980
0.559
2.170
2.192
28
14.45
ROIC%
9.96
7.82
8.12
5.22
6.49
4.18
1.51
0.40
2.20
2.02
16.44
2.02
4.70
32
2.77
Return on equity%
28.21
30.96
33.47
32.84
33.12
34.25
36.47
38.64
37.34
37.60
26.58
37.34
33.86
60
5.28
Return on assets%
13.98
13.10
12.91
13.40
13.58
14.80
15.18
12.60
10.94
13.32
19.16
13.32
13.36
34
9.99
EPS₹
7.19
7.28
7.98
9.43
11.16
12.32
12.03
12.71
13.39
14.19
11.13
4.92%
7.67%
—
15.89
EPS growth%
19.34
19.09
18.02
19.02
21.87
19.54
19.51
17.90
17.07
15.75
26.85
17.90
19.05
70
9.52
Bookvalue per sh₹
10.08
11.09
10.63
11.29
11.55
11.96
12.89
13.67
14.71
13.82
8.33
3.66%
3.33%
—
2.23
FCF per share₹
10.88
10.77
12.03
13.52
16.01
18.57
22.10
25.58
25.69
25.43
10.70
9.70%
10.09%
—
3.03
Dividend per sh₹
4.82
4.97
4.82
5.07
4.85
5.10
5.65
6.38
6.69
6.87
6.53
7.21%
3.56%
—
6.41
Div yield (avg)%
7.29
4.62
3.60
4.39
7.05
5.76
4.78
5.15
7.29
4.93
29.40
5.15
5.04
23
26.98
Payout ratio%
5.31
5.06
4.92
3.35
1.54
2.96
5.83
5.46
8.39
5.44
29.38
5.46
5.19
16
8.005
Shares (diluted)M
9.504
8.743
8.625
9.383
9.885
9.640
9.639
10.83
11.55
12.66
8.279
5.08%
3.69%
48
9.14
Buyback yield%
3.42
5.76
7.44
9.19
11.28
11.30
13.91
16.68
18.87
17.90
12.87
16.68
11.29
57
0.330
D/E ratiox
1.128
1.145
1.044
0.960
1.078
0.986
0.944
1.024
1.074
1.025
0.116
1.024
1.034
24
126.4
Enterprise value₹M
77.41
76.92
71.35
68.47
69.77
73.26
77.95
82.45
81.88
82.46
83.24
3.40%
(0.80%)
19
26.64
LT debt₹M
143.9
147.6
168.2
168.5
188.6
199.0
189.5
219.2
217.3
241.5
133.2
5.06%
5.94%
57
Revenue
₹121.5M
1.91%
1.00×
Cost of revenue
₹64.47M
1.83%
0.99×
Operating expenses
₹17.70M
1.81%
0.99×
Cash and investments
18.08%
Spread over hurdle
10.95%