201.0
Revenue₹M
291.9
308.2
314.0
322.0
333.5
349.3
364.6
379.6
392.8
407.7
207.6
4.10%
3.95%
78
8.59
Revenue growth%
7.15
8.79
8.31
9.42
10.36
11.38
8.99
10.83
11.71
14.64
2.07
11.38
9.89
42
7.34
Gross margin%
12.73
12.51
10.50
11.21
10.24
8.16
8.60
11.49
8.62
7.87
6.71
8.60
10.37
32
3.67
Operating margin%
24.31
23.03
22.20
21.92
24.13
24.82
25.10
27.62
25.24
23.56
13.05
25.10
24.22
37
22.47
Net margin%
0.40
2.45
2.85
2.25
4.34
6.88
5.47
4.34
4.53
2.23
7.76
4.53
3.59
74
30.53
P/E ratio (avg)x
25.63
24.21
23.83
23.50
24.97
27.34
25.74
24.32
25.79
28.16
35.19
25.79
25.30
67
36.90
EV/EBITx
33.83
35.16
32.83
37.07
35.75
33.69
32.13
30.70
28.66
29.49
6.436
30.70
33.26
22
19.57
FCF yield (avg)%
16.55
19.47
20.25
21.92
21.55
24.00
23.27
22.39
21.24
23.59
27.52
23.27
21.73
94
28.62
FCF margin%
29.31
29.89
30.23
33.10
32.75
30.59
30.32
29.57
32.16
32.18
16.58
30.59
30.45
17
1.045
FCF / Net incomex
0.251
0.228
0.235
0.211
0.224
0.231
0.208
0.228
0.251
0.270
1.189
0.231
0.229
42
4.49
ROIC%
5.18
5.33
6.64
4.72
5.35
7.84
9.97
9.72
8.12
8.12
24.66
8.12
7.24
26
23.33
Return on equity%
3.80
3.18
4.05
3.03
2.66
4.61
6.86
6.46
8.23
10.09
10.82
6.86
4.33
43
6.91
Return on assets%
16.78
17.25
15.31
15.33
15.88
15.82
17.61
18.05
19.62
18.51
20.90
18.05
17.02
54
2.33
EPS₹
2.30
2.50
2.43
2.38
2.21
2.40
2.45
2.54
2.76
3.06
2.38
6.73%
4.11%
—
2.28
EPS growth%
4.45
3.77
2.37
0.40
1.67
2.05
4.18
5.86
6.79
4.20
28.19
4.20
3.97
36
1.50
Bookvalue per sh₹
3.08
3.51
3.47
4.16
4.20
4.51
5.40
5.81
6.61
6.90
1.71
10.42%
8.08%
—
3.15
FCF per share₹
4.10
3.95
4.37
4.69
4.76
4.44
4.71
5.02
4.76
5.00
3.29
0.99%
3.07%
—
3.40
Dividend per sh₹
1.70
1.75
1.61
1.50
1.33
1.15
1.22
1.26
1.19
1.25
2.28
(1.21%)
(3.34%)
—
24.38
Div yield (avg)%
26.08
28.08
29.50
31.04
31.57
34.31
36.18
39.05
37.90
36.22
16.38
36.22
32.94
42
25.79
Payout ratio%
6.56
8.02
5.23
7.31
8.75
6.84
5.64
3.47
4.93
3.87
2.54
4.93
6.10
46
45.27
Shares (diluted)M
40.90
40.46
37.75
37.68
33.09
30.83
28.90
28.91
29.80
27.92
47.41
(3.34%)
(3.30%)
15
7.74
Buyback yield%
24.36
26.76
25.30
24.24
25.79
28.23
26.01
24.41
24.88
24.13
2.40
24.88
25.09
64
1.220
D/E ratiox
0.197
0.224
0.215
0.203
0.229
0.227
0.253
0.237
0.219
0.209
1.161
0.227
0.221
94
405.8
Enterprise value₹M
75.09
76.91
91.83
107.2
113.0
116.3
118.8
120.9
120.1
137.1
148.1
3.94%
6.89%
26
101.1
LT debt₹M
237.8
272.2
278.8
303.6
296.8
337.3
365.0
400.5
386.8
384.6
246.9
5.32%
4.56%
85
Revenue
₹407.7M
3.95%
1.00×
Cost of revenue
₹229.6M
3.62%
0.97×
Operating expenses
₹96.00M
4.50%
1.05×