65.04
Revenue₹M
261.8
272.4
284.3
296.6
311.7
324.0
338.6
366.3
394.2
422.6
70.14
6.28%
5.48%
60
29.11
Revenue growth%
2.83
1.16
1.49
0.52
0.40
2.36
4.35
3.26
1.99
0.71
8.53
2.36
1.74
53
22.98
Gross margin%
20.03
22.19
21.22
22.29
22.84
24.55
24.32
26.03
26.25
27.63
15.18
26.03
23.58
72
29.26
Operating margin%
4.12
7.00
4.61
3.46
1.66
2.55
5.35
4.68
3.85
5.87
16.58
4.68
4.36
74
2.69
Net margin%
10.97
13.93
12.79
11.61
9.65
8.66
10.37
11.10
13.66
11.00
7.61
11.00
11.05
15
11.78
P/E ratio (avg)x
25.74
28.71
31.00
33.93
33.25
32.06
31.03
27.89
26.75
28.57
36.51
28.57
29.85
54
32.75
EV/EBITx
28.63
30.84
31.68
34.36
38.36
42.05
45.21
49.47
53.77
57.41
28.09
49.47
40.21
79
22.80
FCF yield (avg)%
30.24
30.02
31.29
30.16
31.58
29.87
32.08
35.08
37.24
35.40
16.16
35.08
31.43
9
3.56
FCF margin%
13.09
11.77
11.62
12.91
9.97
11.89
9.87
6.90
5.66
5.39
20.17
6.90
10.79
54
0.473
FCF / Net incomex
1.105
1.212
1.273
1.392
1.621
1.805
1.899
2.037
2.027
1.967
0.694
1.967
1.713
34
17.47
ROIC%
9.35
8.84
11.13
8.37
6.16
8.07
8.32
7.92
9.14
7.11
28.26
8.07
8.35
30
10.36
Return on equity%
6.79
8.90
6.00
5.92
8.77
10.23
10.62
8.77
10.99
8.91
11.16
10.23
8.83
86
19.69
Return on assets%
11.69
11.76
10.32
8.73
10.73
12.26
9.84
12.54
13.16
10.54
18.90
12.26
11.21
64
14.21
EPS₹
9.49
9.42
10.20
11.64
12.75
14.70
14.57
16.26
17.39
20.73
15.84
10.22%
8.00%
—
5.56
EPS growth%
23.28
21.25
23.65
21.38
23.63
20.81
19.67
20.30
22.30
21.21
26.25
20.81
21.32
13
18.15
Bookvalue per sh₹
17.24
15.97
16.38
15.14
14.87
15.90
16.64
16.19
15.67
17.99
26.72
3.88%
0.45%
—
24.33
FCF per share₹
32.81
37.74
37.66
39.52
37.82
39.35
42.12
45.26
52.09
53.81
23.41
7.31%
5.52%
—
21.44
Dividend per sh₹
2.82
2.69
3.03
3.20
3.55
3.78
4.21
4.18
4.09
3.68
24.03
0.76%
1.78%
—
19.14
Div yield (avg)%
11.73
13.19
11.29
13.76
15.26
15.44
18.09
16.22
15.92
15.83
25.25
15.92
15.35
80
8.85
Payout ratio%
21.34
19.94
17.66
14.74
12.20
14.99
12.67
13.23
10.26
8.91
7.27
12.67
13.99
30
10.96
Shares (diluted)M
7.806
7.498
6.659
6.340
5.411
5.156
4.422
4.076
3.461
3.437
11.19
(8.68%)
(7.40%)
87
16.50
Buyback yield%
28.77
28.69
31.31
33.50
34.45
36.64
35.71
36.52
38.13
40.15
25.23
36.64
35.08
43
1.495
D/E ratiox
2.638
3.077
3.234
3.295
3.707
3.722
4.058
4.920
5.299
5.664
0.542
4.920
3.714
39
145.1
Enterprise value₹M
25.88
25.90
24.12
22.51
19.25
16.39
15.18
16.01
14.14
13.73
104.7
(6.53%)
(6.23%)
23
97.68
LT debt₹M
528.8
546.5
523.2
498.0
557.8
508.7
502.9
497.1
552.8
576.7
316.8
0.67%
1.44%
88
Revenue
₹422.6M
5.48%
1.00×
Cost of revenue
₹207.2M
5.63%
1.01×
Operating expenses
₹90.88M
5.88%
1.04×
Cash and investments
15.95%