255.7
Revenue₹M
150.7
162.5
169.0
177.6
189.4
202.0
217.2
229.4
246.4
258.1
274.1
6.39%
6.31%
60
3.52
Revenue growth%
19.61
21.63
23.95
24.01
24.61
24.86
24.63
26.57
29.07
32.01
6.24
26.57
24.62
18
22.63
Gross margin%
27.00
25.60
28.53
28.02
29.73
27.77
26.54
26.84
24.29
21.40
28.19
26.54
26.92
80
16.01
Operating margin%
17.53
19.51
19.85
17.23
18.63
21.41
19.30
18.05
18.61
18.22
25.84
18.61
18.62
92
12.95
Net margin%
19.89
18.84
17.01
17.65
19.42
21.65
22.30
25.05
25.51
24.09
7.93
24.09
20.77
31
14.80
P/E ratio (avg)x
13.07
14.97
16.09
17.61
17.44
17.76
18.82
19.17
20.93
23.60
19.78
19.17
17.69
5
8.414
EV/EBITx
31.62
30.49
36.35
42.80
46.39
52.31
62.29
73.08
69.89
70.23
25.31
69.89
49.35
71
26.04
FCF yield (avg)%
14.79
12.37
9.75
11.79
11.50
9.59
8.33
6.43
8.71
10.72
18.17
8.71
10.24
81
8.08
FCF margin%
15.64
16.86
15.53
16.31
13.31
11.81
10.00
11.79
12.06
14.32
29.07
11.81
13.82
8
0.298
FCF / Net incomex
1.743
1.634
1.664
1.668
1.691
1.952
2.042
2.014
2.003
2.103
1.695
2.014
1.847
93
24.11
ROIC%
31.28
32.29
30.25
30.75
28.40
30.64
33.25
30.83
31.58
33.98
26.63
31.58
31.05
88
15.39
Return on equity%
14.03
16.59
16.10
13.67
16.51
16.51
16.96
14.15
13.49
14.83
25.55
14.83
15.46
18
23.31
Return on assets%
16.20
18.49
17.07
15.88
14.69
16.92
19.21
19.54
21.87
19.01
8.32
19.21
17.78
66
7.15
EPS₹
25.69
30.56
31.45
37.25
40.94
40.49
45.69
49.41
58.99
66.02
7.82
10.03%
10.27%
—
5.22
EPS growth%
3.52
5.70
5.92
6.32
4.76
4.53
7.23
6.50
6.48
4.29
17.82
6.48
5.81
80
18.09
Bookvalue per sh₹
9.57
9.92
11.39
10.75
12.42
13.75
15.15
14.36
14.21
16.25
8.77
5.52%
4.87%
—
11.27
FCF per share₹
25.38
25.98
27.96
24.98
24.65
22.79
21.09
22.42
24.21
25.35
5.03
0.56%
0.93%
—
13.81
Dividend per sh₹
10.37
10.45
10.92
12.03
11.81
13.47
15.99
18.69
18.35
18.64
8.30
9.55%
5.94%
—
9.48
Div yield (avg)%
12.10
14.90
13.66
15.73
15.51
13.49
10.96
10.49
8.07
6.42
23.72
10.49
12.80
36
20.28
Payout ratio%
19.70
22.10
20.01
22.27
21.16
20.60
23.43
23.48
25.06
23.11
24.05
23.43
22.18
54
14.19
Shares (diluted)M
18.58
20.34
22.57
21.73
23.29
22.06
25.70
28.44
30.27
34.73
13.89
8.32%
6.80%
31
25.73
Buyback yield%
4.33
7.28
5.76
6.62
7.49
8.59
11.31
9.85
8.89
7.47
27.98
8.89
7.48
60
0.114
D/E ratiox
0.800
0.863
0.847
1.009
1.038
1.182
1.394
1.462
1.451
1.562
0.109
1.451
1.110
19
164.2
Enterprise value₹M
329.6
354.5
378.4
455.8
454.5
534.0
581.2
570.4
579.8
575.6
179.2
4.84%
7.13%
35
204.7
LT debt₹M
224.7
214.7
192.4
183.8
165.7
171.7
172.0
151.3
134.8
118.4
143.4
(6.51%)
(7.38%)
75
Revenue
₹258.1M
6.31%
1.00×
Cost of revenue
₹165.2M
6.59%
1.03×
Operating expenses
₹60.36M
6.03%
0.97×
Property and equipment
18.20%
Spread over hurdle
(7.12%)