161.2
Revenue₹M
193.0
204.2
212.6
219.5
227.0
235.6
252.7
263.4
280.2
292.0
175.7
5.16%
4.93%
15
20.90
Revenue growth%
27.78
26.61
25.25
23.65
23.65
21.43
19.50
18.32
20.71
18.04
24.86
19.50
22.54
66
26.66
Gross margin%
21.24
19.01
19.89
21.30
23.37
23.65
21.76
21.52
23.66
22.00
19.82
22.00
21.64
9
26.14
Operating margin%
27.46
24.73
23.93
21.15
22.99
21.82
24.36
22.67
19.72
20.49
28.85
21.82
22.83
59
6.58
Net margin%
13.40
16.25
13.78
12.33
14.18
13.11
11.72
11.97
14.31
13.87
17.34
13.11
13.59
30
33.81
P/E ratio (avg)x
9.719
9.918
9.397
9.620
10.29
10.01
9.620
8.918
9.198
9.835
7.259
9.620
9.669
61
11.58
EV/EBITx
22.31
22.65
21.85
20.28
19.90
21.51
24.16
25.49
24.71
25.20
27.98
24.71
22.48
65
7.17
FCF yield (avg)%
22.99
25.43
23.25
25.08
26.97
27.69
25.94
27.13
28.40
27.53
2.22
27.53
26.46
93
17.08
FCF margin%
6.83
8.66
7.19
4.35
5.37
4.07
2.57
3.80
3.85
3.63
26.01
3.80
4.21
63
1.623
FCF / Net incomex
1.951
2.279
2.331
2.462
2.688
3.217
3.725
4.389
4.703
4.583
0.433
4.389
2.953
91
19.83
ROIC%
13.79
16.72
18.05
18.25
16.41
14.33
11.39
8.98
6.06
8.05
16.37
8.98
14.06
87
11.24
Return on equity%
24.26
25.52
25.22
27.32
26.37
24.87
25.75
27.96
25.60
25.95
9.93
25.75
25.68
49
24.21
Return on assets%
19.31
21.37
22.89
21.95
24.00
21.68
21.93
24.44
23.18
24.53
23.57
23.18
22.42
62
10.69
EPS₹
7.99
7.65
7.64
8.81
10.03
11.67
12.40
12.57
12.71
14.19
11.46
7.18%
7.11%
—
11.84
EPS growth%
16.65
15.87
17.71
16.33
17.50
18.91
16.07
17.52
18.46
17.99
5.83
17.99
17.51
63
9.47
Bookvalue per sh₹
6.76
6.73
6.38
6.76
6.59
6.43
5.95
5.95
6.43
6.40
3.63
(0.58%)
(0.72%)
—
10.95
FCF per share₹
7.07
7.58
7.27
7.42
7.33
7.44
6.61
6.36
5.59
6.05
9.97
(3.76%)
(1.27%)
—
10.35
Dividend per sh₹
2.24
2.38
2.24
2.10
2.05
1.99
1.96
2.03
2.23
2.20
7.10
1.45%
(1.28%)
—
10.93
Div yield (avg)%
18.54
18.07
18.21
19.77
17.59
14.71
16.06
17.88
20.47
18.58
22.43
17.88
18.14
32
28.29
Payout ratio%
5.65
8.38
7.09
8.96
8.78
7.26
4.84
6.33
8.94
7.29
7.69
7.26
7.28
21
13.33
Shares (diluted)M
12.06
11.78
13.06
13.13
13.72
14.80
13.82
15.61
14.40
15.03
13.20
1.84%
2.53%
23
12.92
Buyback yield%
0.40
1.83
0.40
0.89
2.40
5.17
2.98
1.47
3.60
2.27
9.81
2.98
2.05
64
0.836
D/E ratiox
0.488
0.523
0.491
0.470
0.489
0.430
0.400
0.375
0.337
0.327
1.134
0.375
0.450
68
157.4
Enterprise value₹M
64.20
71.02
74.85
71.79
76.48
77.78
71.25
68.36
75.44
73.63
183.9
(0.76%)
1.05%
89
12.85
LT debt₹M
171.8
184.2
208.1
249.1
299.8
312.7
325.3
318.0
373.3
420.2
61.52
6.98%
10.67%
26
Revenue
₹292.0M
4.93%
1.00×
Cost of revenue
₹202.2M
5.06%
1.01×
Operating expenses
₹29.17M
4.76%
0.98×