62.23
Revenue₹M
124.2
135.5
143.7
157.8
174.1
190.1
203.2
224.5
242.7
261.4
65.99
8.47%
8.39%
72
17.30
Revenue growth%
16.08
17.04
17.92
15.23
16.93
15.88
14.73
11.97
11.76
14.62
10.99
14.62
15.56
54
26.52
Gross margin%
17.13
15.05
15.25
13.69
16.60
14.06
15.33
12.86
11.77
12.99
25.49
12.99
14.55
65
15.55
Operating margin%
18.55
16.79
15.51
18.45
20.93
18.35
19.27
16.67
15.12
15.32
2.34
16.67
17.57
88
25.07
Net margin%
21.70
21.36
21.68
24.36
21.40
23.13
21.25
18.90
20.01
22.14
10.75
21.25
21.54
93
22.53
P/E ratio (avg)x
32.61
34.51
37.15
37.73
35.60
34.48
34.59
39.22
39.54
42.76
16.08
39.22
36.38
65
29.79
EV/EBITx
17.38
17.97
16.95
16.33
17.86
16.53
18.96
18.39
17.65
17.49
17.76
17.65
17.57
21
10.93
FCF yield (avg)%
11.98
9.95
7.61
8.30
7.11
4.86
2.96
3.98
4.30
6.98
20.64
4.30
7.04
57
16.63
FCF margin%
5.92
5.19
7.42
6.89
8.41
10.65
9.69
7.74
10.60
9.27
16.63
9.69
8.08
52
1.155
FCF / Net incomex
2.360
2.505
2.470
2.715
3.117
3.572
3.776
3.873
4.292
5.027
1.651
3.873
3.345
50
3.96
ROIC%
14.56
13.16
10.50
12.54
13.55
15.96
13.38
12.27
14.93
13.86
2.81
13.86
13.46
51
18.23
Return on equity%
11.18
11.95
14.46
11.76
9.86
12.43
13.77
15.66
18.35
20.09
26.62
15.66
13.10
17
28.19
Return on assets%
19.90
22.34
20.09
19.64
18.23
17.36
19.88
18.39
19.64
18.68
21.42
18.68
19.64
20
2.17
EPS₹
0.90
0.83
0.89
0.85
0.80
0.81
0.73
0.66
0.61
0.67
2.38
(3.68%)
(2.84%)
—
23.38
EPS growth%
3.56
3.74
0.90
0.40
0.40
1.86
0.40
2.06
0.40
1.78
11.42
1.78
1.34
59
1.13
Bookvalue per sh₹
1.33
1.57
1.77
2.08
2.42
2.72
2.94
3.16
3.67
3.85
1.12
9.68%
12.83%
—
0.91
FCF per share₹
1.46
1.32
1.22
1.18
1.14
1.04
1.12
1.01
0.95
0.87
0.87
(5.11%)
(4.94%)
—
1.05
Dividend per sh₹
1.09
1.21
1.11
1.12
1.19
1.15
1.20
1.26
1.41
1.43
0.62
3.80%
2.23%
—
21.50
Div yield (avg)%
32.06
33.60
32.75
32.01
34.69
34.81
36.29
38.36
38.77
38.29
27.32
38.29
34.75
37
23.31
Payout ratio%
15.72
13.88
15.04
15.72
14.19
13.02
14.36
14.95
17.26
18.35
24.61
14.95
15.00
10
36.23
Shares (diluted)M
30.22
26.61
23.13
22.21
22.10
18.75
19.61
16.71
15.01
13.32
36.40
(9.63%)
(8.28%)
58
18.50
Buyback yield%
1.00
0.40
0.40
0.73
0.40
2.70
0.63
0.40
0.40
0.58
22.11
0.58
0.49
57
0.540
D/E ratiox
1.538
1.586
1.485
1.522
1.366
1.419
1.564
1.700
1.497
1.462
1.069
1.497
1.509
74
101.0
Enterprise value₹M
233.4
259.3
274.8
254.2
240.4
254.1
258.5
287.9
268.6
275.7
182.8
2.77%
1.14%
95
53.94
LT debt₹M
184.8
213.8
241.3
262.7
271.2
263.4
248.2
255.7
237.8
265.6
53.91
(0.42%)
5.02%
52
Revenue
₹261.4M
8.39%
1.00×
Cost of revenue
₹183.0M
8.39%
1.00×
Operating expenses
₹46.14M
8.77%
1.04×
Spread over hurdle
(10.46%)