153.1
Revenue₹M
156.1
164.0
168.9
176.0
182.2
193.4
206.3
210.7
220.6
230.6
165.9
4.83%
4.63%
37
16.04
Revenue growth%
19.44
22.26
24.94
23.34
21.30
21.51
22.65
23.24
23.19
24.79
15.63
23.19
22.92
91
15.61
Gross margin%
20.57
22.70
23.47
20.87
23.49
25.06
22.90
22.66
23.11
25.81
24.40
23.11
23.01
42
20.53
Operating margin%
13.18
11.66
13.69
10.81
11.12
8.34
7.84
7.26
8.39
9.44
4.97
8.34
10.13
47
28.46
Net margin%
9.27
10.18
11.18
12.52
12.98
12.22
15.02
15.77
17.14
15.36
2.70
15.36
12.75
58
28.36
P/E ratio (avg)x
32.52
31.64
33.69
31.06
30.63
28.57
26.18
29.20
29.35
30.48
37.10
29.20
30.56
15
19.56
EV/EBITx
35.94
37.69
42.12
45.93
47.59
46.78
45.87
44.44
43.03
46.61
16.21
45.87
45.15
40
10.47
FCF yield (avg)%
15.28
15.36
14.98
15.14
12.68
10.41
7.72
9.60
7.24
9.19
23.88
9.19
11.55
52
25.08
FCF margin%
4.62
5.30
3.75
2.34
3.93
2.59
4.05
4.84
4.99
5.45
9.95
4.84
4.33
50
1.362
FCF / Net incomex
1.115
1.001
0.977
0.857
0.825
0.871
0.900
0.845
0.888
0.821
1.197
0.871
0.880
77
14.97
ROIC%
30.04
30.16
29.36
29.42
30.25
28.48
31.42
33.74
35.17
36.06
19.26
33.74
30.21
33
27.81
Return on equity%
21.19
22.03
22.92
24.59
21.97
24.84
24.86
22.57
24.63
21.78
15.77
24.63
22.74
34
20.18
Return on assets%
6.61
4.02
5.30
4.76
7.35
5.42
6.12
3.53
3.50
0.75
12.60
3.53
5.03
48
6.28
EPS₹
16.54
17.68
20.52
21.30
21.04
23.80
27.05
29.30
30.66
35.57
6.76
11.07%
9.36%
—
24.75
EPS growth%
7.81
10.17
8.57
9.21
10.04
12.21
14.22
15.47
16.54
19.22
25.29
15.47
11.19
50
7.87
Bookvalue per sh₹
5.35
5.72
6.14
6.43
6.31
6.91
7.56
7.98
7.62
8.18
2.71
5.35%
5.91%
—
4.86
FCF per share₹
9.67
9.26
9.75
8.72
8.43
7.27
6.95
6.03
5.82
5.52
9.11
(8.10%)
(5.51%)
—
6.32
Dividend per sh₹
4.47
4.41
4.30
4.52
4.70
4.45
4.21
4.01
4.18
3.98
1.78
(3.30%)
(0.45%)
—
22.28
Div yield (avg)%
6.66
9.28
8.92
9.65
6.72
4.49
3.19
1.45
2.03
1.67
10.86
2.03
5.58
95
10.28
Payout ratio%
17.13
16.24
16.92
14.32
15.52
16.79
14.24
14.05
11.48
12.59
23.91
14.05
14.92
20
6.142
Shares (diluted)M
8.139
7.567
7.426
7.447
8.515
9.598
9.797
9.099
10.28
11.02
6.100
5.30%
4.42%
54
12.66
Buyback yield%
18.37
21.23
20.29
18.89
18.15
19.64
19.51
19.53
17.92
15.19
27.32
19.51
19.20
50
1.021
D/E ratiox
0.614
0.570
0.638
0.642
0.605
0.686
0.792
0.850
0.959
1.049
1.635
0.850
0.664
32
117.1
Enterprise value₹M
160.7
169.3
180.4
188.9
171.7
173.4
170.8
150.0
133.1
131.9
129.9
(5.15%)
(2.30%)
51
20.52
LT debt₹M
193.2
196.9
201.1
234.4
270.7
298.3
282.1
292.7
284.2
294.2
165.2
1.67%
5.67%
77
Revenue
₹230.6M
4.63%
1.00×
Cost of revenue
₹130.8M
4.53%
0.99×
Operating expenses
₹36.20M
4.57%
0.99×
Goodwill & intangibles
16.53%
Property and equipment
15.21%
Return on capital
137.30%
Spread over hurdle
125.53%