167.5
Revenue₹M
169.0
173.8
182.7
190.3
194.5
203.3
210.4
217.3
226.4
238.8
183.6
4.20%
3.75%
58
2.27
Revenue growth%
26.16
25.23
24.38
21.66
23.04
25.90
27.46
25.87
25.13
24.46
26.01
25.87
25.18
67
21.94
Gross margin%
21.51
19.10
17.95
17.39
17.65
15.57
17.69
19.56
22.07
19.77
2.71
19.56
18.53
84
2.23
Operating margin%
18.79
18.01
17.78
16.64
15.12
14.89
13.77
14.63
13.18
10.84
7.06
13.77
15.00
36
15.83
Net margin%
7.68
6.79
3.88
2.45
4.60
2.61
4.18
4.49
4.04
6.91
25.13
4.18
4.33
90
10.80
P/E ratio (avg)x
16.83
18.62
21.05
19.89
20.38
18.80
17.25
18.98
18.09
16.19
9.596
18.09
18.71
25
8.348
EV/EBITx
27.05
26.70
26.51
26.45
23.78
25.56
22.81
20.93
19.53
20.14
31.56
20.93
24.67
23
15.54
FCF yield (avg)%
0.40
3.27
1.84
2.25
0.40
2.74
0.40
0.40
0.40
0.40
17.81
0.40
0.40
95
26.25
FCF margin%
4.53
2.69
0.40
0.46
3.00
2.59
1.37
0.65
0.40
0.97
16.75
0.97
1.17
60
0.191
FCF / Net incomex
0.640
0.700
0.625
0.643
0.660
0.670
0.698
0.722
0.663
0.709
1.374
0.698
0.667
36
27.20
ROIC%
10.13
10.33
7.78
7.12
6.28
7.36
8.40
8.56
6.08
7.17
13.70
7.36
7.57
94
6.51
Return on equity%
14.84
16.02
18.00
16.26
13.49
11.60
12.79
15.03
14.61
14.34
27.13
14.34
14.72
48
2.41
Return on assets%
11.63
9.75
9.02
11.94
9.54
6.67
5.83
3.82
4.38
1.59
5.26
4.38
7.85
48
1.64
EPS₹
1.96
1.85
1.64
1.51
1.66
1.64
1.63
1.57
1.48
1.60
1.80
(0.77%)
(1.16%)
—
28.99
EPS growth%
19.30
19.64
18.24
20.69
22.90
25.83
26.49
23.71
23.39
24.96
25.50
24.96
23.14
81
2.26
Bookvalue per sh₹
1.88
2.03
1.96
1.82
1.66
1.53
1.60
1.75
1.95
1.92
2.95
2.94%
(0.10%)
—
2.63
FCF per share₹
2.39
2.39
2.37
2.36
2.24
2.48
2.75
2.92
3.11
3.26
2.19
7.76%
3.79%
—
1.88
Dividend per sh₹
2.57
2.59
2.46
2.76
2.94
3.04
3.23
2.99
2.86
2.81
0.56
(0.92%)
1.57%
—
27.65
Div yield (avg)%
6.94
5.60
6.15
9.07
7.16
8.26
6.37
5.86
6.77
5.75
5.87
6.37
6.57
71
9.38
Payout ratio%
13.20
10.65
8.17
10.06
11.52
10.42
7.71
6.32
3.75
4.01
12.86
6.32
9.11
10
15.08
Shares (diluted)M
16.56
18.91
20.91
23.21
25.09
28.31
28.42
29.01
32.72
32.78
14.56
5.49%
7.18%
25
16.10
Buyback yield%
11.70
11.21
8.32
7.87
8.76
7.79
10.39
12.25
14.60
12.65
18.78
12.25
10.80
26
1.747
D/E ratiox
2.951
3.173
3.717
3.890
4.401
4.634
4.781
5.437
6.201
6.681
0.982
5.437
4.517
43
25.56
Enterprise value₹M
211.9
227.2
219.7
249.9
255.3
267.5
289.9
292.8
328.7
350.8
13.98
6.56%
5.18%
49
149.5
LT debt₹M
15.69
15.91
15.83
15.47
16.34
16.26
15.09
14.08
13.35
12.15
143.2
(5.76%)
(2.49%)
58
Revenue
₹238.8M
3.75%
1.00×
Cost of revenue
₹162.2M
4.15%
1.04×
Operating expenses
₹23.20M
2.11%
0.85×
Property and equipment
18.19%