12.13
Revenue₹M
133.8
135.2
136.8
139.2
142.1
148.1
149.6
157.3
163.5
168.4
13.17
3.46%
2.83%
59
24.61
Revenue growth%
26.29
25.40
25.07
26.31
27.67
26.57
28.93
26.89
26.88
25.51
17.09
26.88
26.44
84
24.13
Gross margin%
7.87
5.41
4.71
6.72
4.83
5.80
5.51
6.93
6.64
6.43
7.96
6.43
6.12
86
29.89
Operating margin%
31.40
32.62
30.99
30.10
28.30
27.24
26.19
27.64
28.11
29.37
9.08
27.64
28.83
15
14.85
Net margin%
9.23
11.81
10.63
12.93
14.60
15.42
15.51
12.55
12.89
14.92
29.73
14.92
12.91
93
9.914
P/E ratio (avg)x
46.13
51.68
59.32
59.89
63.55
63.64
75.65
82.03
93.36
108.0
23.27
82.03
63.59
75
29.37
EV/EBITx
34.04
33.33
38.84
40.13
45.66
47.07
52.46
49.60
55.29
57.97
37.26
52.46
46.36
42
15.18
FCF yield (avg)%
25.42
26.41
24.86
25.81
28.20
30.98
29.76
26.94
27.22
28.38
6.20
28.38
27.08
52
14.48
FCF margin%
0.40
1.07
0.40
0.40
0.40
2.94
4.28
5.58
5.26
6.25
5.70
5.26
2.01
93
0.862
FCF / Net incomex
1.383
1.344
1.256
1.397
1.548
1.505
1.604
1.589
1.698
1.841
0.984
1.604
1.526
33
28.88
ROIC%
32.52
31.14
30.11
31.44
32.05
29.88
28.87
31.52
29.52
30.71
8.99
29.88
30.92
92
4.48
Return on equity%
31.84
29.60
31.48
30.73
30.81
31.16
32.13
31.33
32.02
30.52
22.78
31.33
31.25
84
15.18
Return on assets%
4.50
3.58
2.44
3.47
4.01
3.89
4.49
7.05
4.66
3.15
29.76
4.49
3.95
48
1.23
EPS₹
4.56
4.96
5.55
5.49
5.92
6.41
6.00
6.57
7.30
6.73
1.29
2.62%
5.20%
—
20.02
EPS growth%
23.24
23.06
21.70
19.48
20.49
22.18
24.90
23.97
25.22
25.11
5.11
24.90
23.15
25
6.63
Bookvalue per sh₹
8.85
8.79
10.11
11.58
13.29
13.49
13.77
14.25
14.48
15.74
4.21
3.45%
6.48%
—
4.77
FCF per share₹
9.49
8.99
9.83
11.34
13.01
13.16
13.85
16.10
18.38
18.84
1.62
7.69%
8.40%
—
6.50
Dividend per sh₹
5.03
5.21
5.94
6.45
6.51
7.26
7.28
7.34
8.29
9.15
6.73
7.04%
7.46%
—
25.86
Div yield (avg)%
15.13
16.80
17.93
17.54
14.93
14.66
17.66
20.63
19.00
18.26
13.23
18.26
17.60
37
10.61
Payout ratio%
8.92
8.10
10.92
10.45
9.36
9.75
11.49
9.94
9.81
11.61
19.55
9.94
9.87
48
5.355
Shares (diluted)M
6.964
7.784
8.117
9.728
9.881
11.41
11.72
13.81
16.15
17.30
5.453
11.85%
9.62%
19
18.43
Buyback yield%
24.62
23.60
22.47
21.71
21.03
23.34
25.97
23.96
26.56
25.68
12.28
25.68
23.78
68
0.155
D/E ratiox
1.594
1.511
1.551
1.365
1.381
1.460
1.342
1.346
1.382
1.352
0.916
1.352
1.381
38
43.18
Enterprise value₹M
89.39
87.36
87.01
91.02
82.32
86.21
82.73
75.94
79.28
70.19
115.5
(3.14%)
(3.42%)
93
113.8
LT debt₹M
141.1
152.3
135.0
127.1
125.2
126.9
112.6
122.9
136.2
138.6
37.13
2.05%
(0.65%)
29
Revenue
₹168.4M
2.83%
1.00×
Cost of revenue
₹117.9M
2.89%
1.01×
Operating expenses
₹20.30M
3.26%
1.04×
Property and equipment
18.30%