172.6
Revenue₹M
158.1
164.0
171.6
182.1
196.7
211.1
220.2
236.0
255.6
267.7
179.1
6.36%
5.94%
36
23.50
Revenue growth%
19.86
19.12
17.20
18.60
21.11
18.59
21.03
21.53
19.11
20.29
12.62
20.29
19.49
51
29.53
Gross margin%
30.15
28.86
28.00
30.96
28.58
26.16
24.61
22.41
19.61
21.44
9.08
22.41
27.08
45
7.41
Operating margin%
8.43
7.02
7.34
6.80
9.24
8.72
9.27
7.84
8.51
11.46
15.29
8.72
8.47
43
20.10
Net margin%
25.80
25.75
25.13
23.52
22.78
21.91
22.90
23.43
24.09
23.81
11.37
23.43
23.66
43
37.48
P/E ratio (avg)x
43.97
46.39
50.70
56.53
56.41
58.68
67.05
76.06
88.16
83.88
9.163
76.06
57.61
67
22.16
EV/EBITx
13.51
13.68
16.36
19.25
23.10
27.41
27.21
27.07
29.40
33.41
24.68
27.41
25.08
56
11.01
FCF yield (avg)%
7.59
5.25
6.61
4.41
2.87
2.65
5.11
2.98
5.39
3.35
4.30
3.35
4.76
93
26.38
FCF margin%
22.88
20.54
21.39
23.67
24.10
24.00
26.04
23.12
23.05
22.99
23.84
23.12
23.08
68
0.732
FCF / Net incomex
1.406
1.397
1.270
1.200
1.194
1.127
1.185
1.250
1.253
1.204
0.423
1.204
1.227
75
14.83
ROIC%
21.55
21.31
22.10
20.37
21.74
22.82
23.10
22.69
21.13
23.95
9.21
22.82
21.92
16
19.44
Return on equity%
31.41
32.58
29.66
29.17
31.59
32.17
32.09
33.36
34.56
31.96
22.71
32.17
32.02
27
24.81
Return on assets%
28.85
30.05
30.78
30.99
30.93
29.76
29.70
32.16
34.23
31.87
25.32
31.87
30.85
22
3.53
EPS₹
12.19
12.01
11.97
13.76
14.14
14.59
14.41
14.72
14.43
14.65
3.92
0.70%
3.50%
—
4.42
EPS growth%
14.40
14.62
16.34
18.53
20.71
19.24
20.47
19.33
19.16
17.27
15.67
19.24
18.84
84
18.16
Bookvalue per sh₹
6.92
8.07
8.66
8.24
9.59
9.41
10.71
11.93
12.39
12.38
17.02
5.23%
5.95%
—
6.83
FCF per share₹
11.41
12.54
11.62
12.00
12.29
13.21
14.15
15.55
16.13
15.32
16.29
4.50%
1.85%
—
15.79
Dividend per sh₹
4.15
4.39
4.28
4.79
5.36
5.81
6.47
6.57
7.68
7.57
17.39
7.16%
6.16%
—
20.99
Div yield (avg)%
19.49
16.83
14.24
15.77
15.12
17.81
16.06
15.82
13.96
13.11
3.53
15.82
15.80
54
10.63
Payout ratio%
25.05
27.49
28.52
29.65
32.25
33.83
36.28
37.63
35.25
37.04
20.97
36.28
33.04
43
8.809
Shares (diluted)M
12.42
14.02
14.03
14.26
13.83
15.93
17.35
18.79
18.05
21.16
8.529
8.88%
5.42%
15
20.67
Buyback yield%
16.27
13.57
16.21
17.18
15.00
17.60
15.17
15.50
16.97
15.80
4.12
15.80
16.01
37
0.830
D/E ratiox
2.533
2.808
2.978
3.222
3.790
4.043
4.135
4.093
4.110
4.827
0.507
4.110
3.917
85
285.0
Enterprise value₹M
283.9
297.6
320.9
382.1
373.2
357.4
396.2
385.4
371.6
382.2
76.88
0.48%
2.67%
44
112.3
LT debt₹M
230.5
256.4
284.9
269.6
256.3
236.8
259.3
235.7
250.2
261.9
119.3
0.44%
0.57%
33
Revenue
₹267.7M
5.94%
1.00×
Cost of revenue
₹187.4M
5.94%
1.00×
Operating expenses
₹56.49M
5.74%
0.98×
Cash and investments
16.35%
Property and equipment
14.83%
Spread over hurdle
(7.77%)