132.2
Revenue₹M
272.4
275.5
279.8
291.1
292.7
299.0
310.8
309.6
314.0
320.5
139.9
1.83%
1.69%
10
8.46
Revenue growth%
28.92
30.90
30.41
32.15
34.45
37.18
35.02
36.22
38.33
38.13
10.62
37.18
34.74
22
7.55
Gross margin%
21.68
19.34
18.98
18.72
15.97
13.37
15.77
17.79
16.10
18.34
28.96
16.10
18.07
25
22.37
Operating margin%
21.42
23.30
23.34
21.62
23.78
26.74
27.47
26.67
24.40
26.15
3.87
26.67
24.09
8
19.77
Net margin%
20.67
20.04
21.49
23.80
22.58
20.28
18.89
19.38
17.75
20.54
3.58
19.38
20.41
85
28.26
P/E ratio (avg)x
50.88
60.99
69.44
75.86
87.40
103.2
122.8
130.7
155.4
171.4
20.21
130.7
95.31
30
9.912
EV/EBITx
31.86
32.03
29.57
28.86
25.31
23.16
22.31
21.49
23.43
21.25
17.72
22.31
24.37
90
19.15
FCF yield (avg)%
12.79
12.34
14.09
15.66
16.75
14.42
12.95
14.90
14.67
15.82
18.67
14.67
14.55
6
28.68
FCF margin%
19.52
16.55
19.07
18.28
19.43
20.30
17.33
14.85
13.50
10.89
17.14
14.85
17.81
24
1.015
FCF / Net incomex
0.956
0.975
0.974
0.929
0.906
0.923
0.877
0.843
0.800
0.757
0.303
0.843
0.914
41
8.38
ROIC%
7.14
5.64
7.19
4.68
4.86
6.26
8.86
10.59
9.74
7.70
21.03
8.86
7.17
29
21.36
Return on equity%
1.80
2.98
1.38
1.41
0.79
0.74
0.40
0.83
0.40
2.77
22.68
0.74
1.11
72
16.57
Return on assets%
4.49
6.60
5.10
4.21
4.83
3.99
6.30
3.58
4.87
6.79
3.81
4.87
4.85
32
14.50
EPS₹
20.59
20.09
19.32
19.56
21.66
23.22
26.29
28.38
30.46
35.98
15.58
10.68%
5.66%
—
22.32
EPS growth%
13.35
15.86
15.57
17.17
16.33
13.42
16.26
18.67
20.71
19.90
29.02
18.67
16.29
28
11.78
Bookvalue per sh₹
6.07
6.53
6.53
6.99
6.40
5.99
5.81
5.99
6.20
6.67
13.77
0.81%
1.87%
—
5.24
FCF per share₹
6.95
7.96
8.05
8.59
8.63
9.01
8.84
8.85
9.69
10.75
13.96
4.49%
3.95%
—
3.44
Dividend per sh₹
12.07
12.37
12.28
11.86
12.63
12.25
12.88
13.59
14.55
15.43
7.39
4.08%
2.37%
—
15.06
Div yield (avg)%
27.88
25.59
26.34
24.30
24.58
24.18
23.41
20.99
18.62
21.55
11.72
21.55
24.24
72
21.48
Payout ratio%
19.25
16.62
18.35
16.02
13.25
11.45
13.47
12.37
14.00
11.81
21.81
12.37
13.74
21
3.023
Shares (diluted)M
5.094
5.972
6.803
7.057
7.303
8.065
8.044
7.853
8.483
8.894
3.134
4.02%
6.89%
6
16.39
Buyback yield%
7.26
5.94
7.72
5.54
5.67
4.62
3.44
4.80
3.50
4.82
13.73
4.62
5.18
30
1.441
D/E ratiox
0.294
0.322
0.313
0.300
0.329
0.373
0.380
0.380
0.354
0.331
1.612
0.373
0.330
52
27.77
Enterprise value₹M
235.7
253.3
216.1
220.7
228.6
209.2
181.0
169.2
157.0
152.0
235.3
(7.83%)
(4.67%)
17
151.9
LT debt₹M
211.1
196.8
203.3
184.6
186.9
193.4
172.2
180.6
180.7
177.9
261.3
(0.99%)
(2.32%)
79
Revenue
₹320.5M
1.69%
1.00×
Cost of revenue
₹195.3M
1.76%
1.01×
Operating expenses
₹74.73M
1.84%
1.01×