78.06
Revenue₹M
85.98
92.96
99.08
107.3
115.1
122.1
131.2
142.4
156.2
166.6
85.37
7.68%
7.79%
34
17.10
Revenue growth%
2.96
2.54
5.42
6.00
8.52
11.02
8.10
7.23
6.49
8.44
27.42
8.10
6.86
69
27.94
Gross margin%
25.91
22.94
22.02
24.00
22.23
23.11
25.35
23.88
26.82
26.42
9.94
25.35
23.94
57
12.40
Operating margin%
10.66
13.32
15.30
17.00
18.46
18.99
21.52
23.30
21.90
24.52
26.02
21.90
18.72
60
25.91
Net margin%
13.95
12.57
13.02
13.92
11.71
11.27
13.84
13.21
12.46
11.94
16.87
12.46
12.79
52
28.69
P/E ratio (avg)x
20.45
22.80
24.59
25.51
26.27
29.66
30.35
33.27
30.35
27.44
29.99
30.35
26.85
9
34.46
EV/EBITx
12.44
13.63
14.95
13.12
13.78
12.82
11.50
11.69
12.98
11.82
12.11
11.82
12.90
30
19.28
FCF yield (avg)%
19.81
17.38
15.10
12.44
10.84
8.22
8.31
10.74
8.65
10.78
27.02
8.65
10.81
74
26.86
FCF margin%
14.69
14.96
15.66
14.10
12.93
11.71
9.10
11.02
13.78
15.39
20.64
11.71
13.94
9
1.407
FCF / Net incomex
0.332
0.340
0.362
0.352
0.308
0.263
0.267
0.246
0.230
0.235
1.613
0.246
0.287
36
29.42
ROIC%
28.42
26.70
25.30
26.07
23.92
21.00
22.34
20.28
21.18
23.40
27.32
21.18
23.66
74
16.25
Return on equity%
28.22
27.65
29.22
31.57
31.01
31.16
28.58
27.13
24.62
22.55
26.80
27.13
28.40
28
17.67
Return on assets%
18.45
20.56
18.67
17.96
20.05
17.13
17.41
17.39
20.21
17.80
18.99
17.41
18.21
69
4.00
EPS₹
12.19
13.04
13.02
13.76
14.20
15.39
14.48
15.32
15.54
15.76
4.47
2.11%
3.73%
—
6.49
EPS growth%
19.40
17.38
19.17
16.52
14.20
11.82
9.52
9.43
8.83
10.10
24.60
9.52
13.01
76
12.44
Bookvalue per sh₹
5.54
5.15
5.22
4.65
4.71
4.73
5.25
5.72
6.26
6.13
6.26
5.39%
1.38%
—
3.00
FCF per share₹
8.57
9.28
8.57
9.75
8.92
8.29
7.55
8.39
8.73
8.71
7.81
(0.47%)
1.17%
—
2.52
Dividend per sh₹
13.65
14.84
16.61
19.02
19.10
21.27
21.68
22.91
25.51
28.49
10.10
8.33%
8.79%
—
25.93
Div yield (avg)%
0.40
3.23
1.68
0.40
0.61
0.40
2.25
5.00
2.66
5.29
6.15
2.66
1.97
58
9.52
Payout ratio%
16.64
18.79
20.98
20.87
17.96
16.75
15.18
14.26
16.65
13.83
18.29
15.18
16.70
40
3.239
Shares (diluted)M
5.224
5.300
5.753
6.725
8.046
9.278
9.204
10.20
11.80
12.83
3.275
9.77%
11.03%
69
26.88
Buyback yield%
5.83
6.00
7.59
10.35
13.09
12.04
10.94
10.83
9.98
7.99
18.29
10.83
10.16
72
1.418
D/E ratiox
1.642
1.592
1.804
1.971
2.088
2.433
2.347
2.532
2.542
2.504
1.457
2.504
2.217
92
50.70
Enterprise value₹M
58.75
58.14
56.51
65.07
73.51
70.00
70.06
69.98
74.07
77.75
61.50
1.13%
3.47%
7
109.3
LT debt₹M
14.17
15.17
15.50
17.03
16.05
16.19
17.62
16.48
16.38
16.13
21.17
0.10%
0.57%
51
Revenue
₹166.6M
7.79%
1.00×
Cost of revenue
₹116.6M
7.79%
1.00×
Operating expenses
₹35.36M
7.90%
1.01×
Goodwill & intangibles
17.42%
Cash and investments
15.10%
Spread over hurdle
(10.30%)