393.1
Revenue₹M
154.9
166.4
183.1
198.9
212.2
231.7
253.7
280.1
302.5
332.9
405.4
9.43%
8.75%
22
17.47
Revenue growth%
4.04
3.34
2.60
3.87
4.17
6.52
8.70
9.75
8.13
10.66
20.71
8.70
5.35
43
27.51
Gross margin%
11.31
9.69
10.02
11.41
10.07
8.15
6.19
5.89
8.76
11.01
14.83
8.15
9.85
24
8.43
Operating margin%
15.82
16.08
14.07
11.23
12.46
12.67
11.48
13.63
14.36
16.63
17.67
13.63
13.85
94
16.97
Net margin%
25.73
24.33
27.01
28.04
28.80
26.85
29.31
29.43
29.96
28.70
12.27
29.31
28.37
7
11.33
P/E ratio (avg)x
22.75
22.80
24.28
22.94
24.58
23.41
21.41
19.44
19.15
18.15
22.89
19.44
22.77
47
37.49
EV/EBITx
32.38
32.64
30.66
35.04
33.39
32.73
31.28
36.38
38.87
39.34
15.47
36.38
33.06
65
11.99
FCF yield (avg)%
23.80
25.38
23.14
23.96
25.64
23.25
23.78
25.62
25.75
27.32
19.03
25.62
24.67
84
8.53
FCF margin%
27.12
24.73
24.08
24.94
26.46
24.45
24.24
25.84
22.96
24.51
2.03
24.45
24.62
6
0.113
FCF / Net incomex
0.823
0.873
0.906
0.917
0.868
0.778
0.693
0.649
0.580
0.516
1.174
0.649
0.801
27
27.24
ROIC%
30.77
30.68
29.52
30.29
31.73
31.03
32.25
33.34
32.34
32.28
16.71
32.28
31.38
83
22.39
Return on equity%
16.69
19.08
21.12
21.43
19.02
21.23
22.82
25.67
23.82
22.36
3.67
22.82
21.33
21
10.69
Return on assets%
20.45
18.47
16.05
18.18
17.29
14.67
12.03
9.89
7.55
10.22
18.17
10.22
15.36
12
4.59
EPS₹
12.04
11.30
10.93
10.53
9.76
9.58
9.00
9.28
10.05
10.33
4.98
1.15%
(1.40%)
—
14.33
EPS growth%
17.35
16.54
17.81
20.12
22.91
24.14
26.08
25.83
26.65
28.94
15.65
26.08
23.53
65
6.81
Bookvalue per sh₹
4.96
5.19
5.78
5.51
5.81
6.62
6.53
7.09
6.74
7.24
4.94
4.51%
5.21%
—
14.27
FCF per share₹
13.60
14.00
13.94
14.36
13.95
15.72
16.69
19.05
22.07
24.09
8.58
11.54%
7.89%
—
3.27
Dividend per sh₹
5.28
5.51
5.96
6.73
6.24
6.23
6.86
6.50
7.07
7.76
16.67
4.47%
3.36%
—
25.42
Div yield (avg)%
8.06
5.68
4.38
5.46
7.04
5.69
6.66
6.80
6.45
8.00
20.28
6.66
6.56
23
5.33
Payout ratio%
30.45
33.05
30.99
29.77
27.24
29.74
30.71
28.52
28.24
25.56
3.25
28.52
29.76
59
11.32
Shares (diluted)M
12.30
13.26
14.06
13.46
11.88
12.89
12.86
12.47
12.19
13.22
11.24
2.17%
1.10%
33
28.74
Buyback yield%
27.85
28.33
30.99
30.11
31.90
29.82
30.87
31.48
31.74
32.05
20.49
31.48
30.93
91
1.018
D/E ratiox
1.447
1.484
1.524
1.480
1.442
1.556
1.528
1.687
1.818
2.097
0.295
1.687
1.526
91
290.6
Enterprise value₹M
38.94
45.07
53.18
63.82
73.28
84.27
92.22
96.93
97.46
109.4
228.2
8.34%
12.26%
53
385.9
LT debt₹M
179.0
179.8
208.6
227.1
261.4
282.9
290.7
301.1
318.0
346.8
154.4
5.82%
7.11%
15
Revenue
₹332.9M
8.75%
1.00×
Cost of revenue
₹148.7M
8.73%
1.00×
Operating expenses
₹68.37M
9.08%
1.03×
Goodwill & intangibles
18.17%
Property and equipment
17.98%
Spread over hurdle
(6.83%)