25.90
Revenue₹M
148.4
154.7
155.0
158.5
160.0
166.1
168.6
172.1
175.2
176.3
28.02
1.95%
1.68%
82
26.75
Revenue growth%
16.88
18.51
15.59
18.33
17.91
14.97
13.75
11.79
12.68
10.39
28.10
12.68
15.28
78
11.99
Gross margin%
25.35
24.33
21.92
22.11
21.78
22.07
24.67
24.06
23.08
25.25
11.68
24.06
23.57
8
27.68
Operating margin%
14.05
13.59
11.48
11.12
8.62
7.29
6.01
5.12
3.41
4.75
7.48
5.12
7.96
33
12.50
Net margin%
24.11
26.57
28.54
30.38
28.61
25.88
22.94
20.42
18.68
19.00
5.88
20.42
25.00
84
17.72
P/E ratio (avg)x
9.854
8.952
9.652
10.19
10.27
9.731
8.752
7.925
7.601
7.385
16.78
7.925
9.302
40
13.05
EV/EBITx
14.98
12.96
13.40
13.05
12.67
11.34
11.98
12.24
13.15
12.68
7.227
12.24
12.82
25
27.55
FCF yield (avg)%
16.56
19.12
17.25
16.20
14.42
14.05
16.04
14.90
12.71
10.78
12.56
14.05
15.47
78
12.84
FCF margin%
22.77
23.19
23.97
23.51
23.39
24.03
25.84
25.18
24.98
25.79
9.59
25.18
24.00
49
1.795
FCF / Net incomex
2.134
2.099
2.478
2.484
2.805
3.113
3.026
3.553
3.611
4.244
1.636
3.553
2.916
19
16.28
ROIC%
14.11
11.34
12.26
14.02
11.63
9.11
6.64
8.83
5.91
4.99
7.93
6.64
10.23
43
28.87
Return on equity%
28.12
25.58
25.11
25.46
28.44
27.56
26.43
26.81
29.73
30.02
12.84
27.56
27.18
61
28.96
Return on assets%
23.64
21.61
22.34
25.04
23.78
22.93
24.44
23.06
20.32
21.49
18.42
22.93
23.00
58
5.87
EPS₹
5.19
4.55
4.31
4.03
4.34
4.25
4.33
4.75
4.99
4.60
6.44
1.15%
(1.82%)
—
20.81
EPS growth%
23.92
25.86
24.19
24.50
26.39
27.99
25.42
25.63
25.47
22.59
7.20
25.47
25.44
78
4.17
Bookvalue per sh₹
4.97
5.26
5.75
6.42
6.36
7.13
8.02
7.64
8.51
8.00
2.81
4.70%
3.78%
—
5.50
FCF per share₹
2.80
3.07
3.64
3.84
4.04
4.10
4.16
4.11
4.09
4.01
3.74
(0.19%)
4.76%
—
5.99
Dividend per sh₹
3.93
4.30
4.38
4.78
5.26
5.68
6.27
6.09
6.22
6.52
2.01
4.40%
5.60%
—
11.91
Div yield (avg)%
8.57
9.75
11.34
8.73
10.94
11.68
12.54
14.83
14.89
16.98
14.23
14.83
11.51
7
16.80
Payout ratio%
23.05
25.61
22.89
24.20
26.34
27.13
29.43
27.30
26.62
24.08
25.73
27.13
25.98
24
11.10
Shares (diluted)M
8.089
8.295
8.968
8.550
7.507
7.356
6.889
6.410
6.824
6.321
11.22
(3.38%)
(1.83%)
37
24.99
Buyback yield%
5.36
3.14
2.49
3.38
1.27
3.14
2.33
0.40
0.40
0.73
10.99
0.73
2.41
13
0.263
D/E ratiox
0.356
0.311
0.293
0.311
0.297
0.294
0.275
0.284
0.297
0.253
1.749
0.284
0.296
9
117.9
Enterprise value₹M
241.8
245.2
262.1
283.9
326.3
351.8
370.5
415.2
402.5
376.7
93.34
2.91%
4.86%
71
96.05
LT debt₹M
36.50
39.46
39.03
43.23
40.95
42.25
39.69
35.98
32.70
37.06
111.3
(1.98%)
1.39%
40
Revenue
₹176.3M
1.68%
1.00×
Cost of revenue
₹102.8M
1.99%
1.03×
Operating expenses
₹33.26M
0.95%
0.93×
Goodwill & intangibles
16.38%
Cash and investments
16.19%
Spread over hurdle
64.28%