152.3
Revenue₹M
195.5
202.0
200.8
205.1
204.5
208.6
214.2
221.9
222.9
229.5
169.5
2.34%
1.67%
58
12.14
Revenue growth%
24.05
26.82
27.97
27.48
26.87
29.82
31.40
31.51
29.13
30.48
3.65
30.48
28.55
86
18.24
Gross margin%
16.45
13.75
13.28
11.90
14.39
15.12
14.36
13.40
16.06
16.60
19.23
15.12
14.38
66
29.98
Operating margin%
2.59
3.90
6.41
5.06
7.31
9.44
10.19
11.96
14.12
16.90
23.26
11.96
8.37
30
11.07
Net margin%
12.42
9.97
7.98
8.96
9.42
10.27
12.21
14.18
11.62
10.95
26.57
11.62
10.61
32
12.62
P/E ratio (avg)x
23.72
27.04
26.62
25.26
27.28
27.89
29.98
30.53
31.66
31.29
21.98
30.53
27.59
63
9.305
EV/EBITx
34.40
37.16
40.90
38.97
40.70
46.17
52.51
55.22
64.99
76.86
36.13
55.22
43.53
55
7.42
FCF yield (avg)%
18.79
18.18
15.99
15.31
14.10
14.36
11.73
9.82
11.33
12.78
25.54
11.73
14.23
64
11.21
FCF margin%
21.43
19.94
17.48
16.73
18.10
18.13
15.16
15.49
18.24
16.57
3.91
16.57
17.79
82
1.567
FCF / Net incomex
0.683
0.792
0.789
0.891
1.046
1.162
1.144
1.266
1.392
1.678
1.786
1.266
1.095
8
28.82
ROIC%
17.36
17.34
18.92
20.39
18.69
21.01
21.91
19.83
17.86
20.41
22.15
20.41
19.38
63
12.51
Return on equity%
28.39
29.29
26.65
24.37
26.69
28.29
29.68
28.30
25.99
27.69
26.50
28.29
27.99
79
29.30
Return on assets%
8.76
7.04
6.53
7.27
7.53
9.38
8.40
5.77
7.56
5.55
28.86
7.56
7.40
39
8.32
EPS₹
2.44
2.62
2.43
2.51
2.72
2.94
2.95
3.26
2.97
2.91
8.95
1.36%
2.48%
—
18.97
EPS growth%
1.82
2.43
2.32
1.69
3.85
6.00
5.39
7.12
5.49
5.76
17.32
5.76
4.62
68
12.74
Bookvalue per sh₹
8.57
8.32
8.02
8.43
8.82
9.56
10.27
10.09
9.93
9.08
8.81
0.58%
0.68%
—
7.26
FCF per share₹
18.68
21.57
21.38
21.57
25.24
29.30
33.31
40.26
48.16
52.82
6.20
15.92%
10.79%
—
6.02
Dividend per sh₹
3.40
3.77
4.01
4.07
3.96
3.98
4.13
4.19
3.79
4.07
12.81
0.52%
0.65%
—
15.74
Div yield (avg)%
25.93
24.70
23.14
24.58
26.14
24.34
23.69
23.45
20.68
18.69
18.39
23.45
24.02
81
4.64
Payout ratio%
14.94
16.35
13.45
13.36
12.41
11.07
9.71
8.51
8.37
7.21
15.09
8.51
11.74
92
5.650
Shares (diluted)M
5.161
4.688
4.550
4.247
4.682
4.813
5.288
5.823
6.329
6.346
5.687
6.27%
1.05%
13
25.43
Buyback yield%
19.61
17.39
19.06
18.41
17.97
16.63
16.61
16.52
14.58
15.46
10.68
16.52
17.01
74
1.662
D/E ratiox
1.466
1.472
1.590
1.721
1.728
1.778
1.773
2.111
2.281
2.556
0.792
2.111
1.750
75
61.79
Enterprise value₹M
145.3
158.1
156.9
154.0
183.7
193.8
225.1
268.2
307.3
324.4
38.21
12.04%
8.96%
19
174.0
LT debt₹M
134.3
135.9
159.9
186.8
215.3
259.7
291.4
346.7
419.2
442.8
130.3
15.51%
13.80%
43
Revenue
₹229.5M
1.67%
1.00×
Cost of revenue
₹133.9M
1.74%
1.01×
Operating expenses
₹40.84M
2.34%
1.07×
Goodwill & intangibles
15.18%