126.5
Revenue₹M
132.2
132.1
133.8
135.7
138.5
138.9
141.0
146.0
147.5
152.5
133.7
1.96%
1.37%
69
18.98
Revenue growth%
21.01
23.63
24.03
25.70
27.77
29.51
32.28
29.35
30.46
27.50
28.06
29.51
27.64
84
22.30
Gross margin%
21.70
19.80
20.13
22.50
20.43
18.86
20.09
18.27
15.77
15.88
23.91
18.27
19.95
58
8.53
Operating margin%
32.52
31.60
33.83
31.64
30.15
32.26
33.90
32.94
32.55
30.47
16.76
32.55
32.39
92
21.71
Net margin%
6.11
4.36
4.94
7.02
8.57
11.04
8.67
7.03
7.44
6.52
21.14
7.44
7.02
49
13.83
P/E ratio (avg)x
21.59
22.69
21.44
18.39
17.94
17.56
16.28
17.49
15.79
14.36
8.875
16.28
17.75
22
22.38
EV/EBITx
13.32
14.01
16.27
17.10
17.04
16.83
16.52
17.13
18.70
19.18
21.17
17.13
16.93
60
15.37
FCF yield (avg)%
19.55
19.64
18.25
15.58
18.45
21.44
20.91
20.53
22.02
24.88
19.95
21.44
20.08
8
12.52
FCF margin%
14.94
16.90
15.41
16.90
15.04
13.11
13.95
13.97
15.77
13.39
8.21
13.95
14.99
71
1.525
FCF / Net incomex
1.460
1.450
1.678
1.916
1.831
1.997
2.363
2.620
2.860
3.293
1.383
2.620
1.957
23
6.89
ROIC%
25.65
26.00
26.28
25.89
26.89
26.62
29.54
28.09
28.12
30.37
7.20
28.12
26.75
24
21.45
Return on equity%
2.56
2.36
0.40
0.40
0.40
0.40
0.40
0.40
2.38
5.01
24.42
0.40
0.40
95
4.82
Return on assets%
10.09
9.69
10.73
8.32
11.04
9.21
6.80
8.79
9.37
8.31
11.28
8.79
9.29
25
3.13
EPS₹
2.83
2.69
2.53
2.59
2.59
2.48
2.68
2.62
2.41
2.44
3.45
(1.18%)
(1.23%)
—
28.53
EPS growth%
27.53
27.07
29.63
31.05
31.66
30.03
30.39
30.58
29.34
32.34
6.57
30.39
30.21
93
2.98
Bookvalue per sh₹
10.98
10.70
9.62
9.27
9.64
9.01
9.67
10.34
9.84
10.25
9.48
1.23%
(1.05%)
—
10.54
FCF per share₹
7.39
6.81
6.27
6.41
5.95
5.68
5.01
4.93
4.70
4.45
3.53
(5.67%)
(5.43%)
—
1.85
Dividend per sh₹
7.92
8.61
8.34
9.71
10.51
10.54
10.35
11.62
11.81
13.63
4.74
5.35%
5.30%
—
8.12
Div yield (avg)%
8.67
9.99
7.67
8.75
7.05
6.95
7.22
9.83
10.45
11.22
21.99
9.83
8.71
92
26.14
Payout ratio%
8.12
5.39
7.69
9.14
6.78
4.51
5.72
8.32
10.46
10.00
2.59
8.32
7.91
67
9.814
Shares (diluted)M
11.54
10.82
10.82
10.45
9.957
10.65
11.02
11.36
10.55
10.78
9.989
1.61%
0.32%
73
3.12
Buyback yield%
27.08
24.78
24.25
22.92
23.93
25.82
28.64
27.16
29.91
29.68
18.43
28.64
26.45
14
0.770
D/E ratiox
0.977
1.000
0.996
0.877
0.955
0.874
0.839
0.841
0.855
0.934
0.678
0.855
0.905
23
109.2
Enterprise value₹M
182.4
176.2
174.1
185.0
220.2
261.7
310.9
351.5
344.6
391.3
84.06
12.19%
9.60%
81
72.90
LT debt₹M
151.2
174.3
196.1
222.9
222.0
251.9
257.5
303.4
315.0
344.8
71.37
9.20%
8.56%
18
Revenue
₹152.5M
1.37%
1.00×
Cost of revenue
₹70.57M
1.53%
1.02×
Operating expenses
₹34.39M
1.04%
0.97×
Property and equipment
15.85%
Goodwill & intangibles
15.39%