132.7
Revenue₹M
165.5
175.9
180.3
190.4
199.3
210.5
223.2
237.4
249.7
262.9
142.3
5.69%
4.94%
36
21.67
Revenue growth%
0.40
1.18
0.40
3.23
1.98
3.17
0.44
1.67
2.55
0.40
15.57
1.67
1.43
29
12.39
Gross margin%
21.86
19.86
18.37
19.97
20.03
22.90
23.48
20.94
19.62
22.35
26.07
22.35
20.48
79
10.07
Operating margin%
6.78
6.68
5.22
5.29
2.35
0.60
0.40
0.40
1.97
0.40
7.31
0.40
2.16
91
3.46
Net margin%
17.23
18.42
20.68
22.29
23.92
24.78
24.52
23.37
24.93
27.19
2.77
24.78
23.65
48
20.48
P/E ratio (avg)x
32.32
34.42
35.61
36.09
33.19
35.36
38.78
35.36
33.30
36.20
18.66
35.36
35.36
51
37.61
EV/EBITx
42.56
42.66
45.72
49.21
52.08
50.05
52.91
48.56
48.83
48.56
28.32
48.83
48.70
58
15.56
FCF yield (avg)%
27.49
24.67
24.17
24.25
24.71
22.03
21.01
19.54
21.70
22.41
19.87
21.70
23.29
87
12.35
FCF margin%
24.50
22.79
24.97
27.12
24.27
21.86
23.58
23.65
26.06
28.94
20.77
23.65
24.39
25
1.694
FCF / Net incomex
2.597
2.485
2.393
2.631
2.927
2.951
3.232
3.728
4.259
4.769
0.487
3.728
2.939
7
8.26
ROIC%
26.48
24.53
25.38
27.97
27.93
26.39
27.21
26.54
28.54
29.27
12.88
27.21
26.87
44
14.33
Return on equity%
25.59
26.31
24.57
25.31
27.42
28.75
28.26
29.78
31.86
29.41
26.37
29.41
27.84
14
21.13
Return on assets%
10.80
11.75
14.11
13.39
13.21
12.09
11.87
10.04
11.79
13.05
12.10
11.87
11.98
59
3.40
EPS₹
1.57
1.66
1.68
1.45
1.44
1.44
1.55
1.51
1.38
1.48
3.50
0.55%
(0.56%)
—
22.65
EPS growth%
15.27
15.83
12.88
9.90
11.58
12.86
10.31
10.29
12.70
15.10
3.71
12.70
12.78
28
6.25
Bookvalue per sh₹
3.29
3.47
3.32
3.55
3.94
3.75
3.94
4.29
4.00
3.58
8.80
(1.91%)
(0.39%)
—
2.90
FCF per share₹
11.48
12.73
14.82
15.49
16.32
16.20
16.79
17.10
16.93
17.14
8.35
0.99%
5.27%
—
4.95
Dividend per sh₹
7.71
8.27
8.15
8.78
8.61
8.76
9.29
10.02
10.63
11.81
6.92
6.52%
5.25%
—
27.06
Div yield (avg)%
15.74
18.57
20.10
22.18
20.58
18.45
20.34
19.49
19.33
20.24
27.01
19.49
19.79
64
28.76
Payout ratio%
3.89
3.85
2.38
2.80
2.52
0.40
0.40
0.40
1.09
0.40
7.59
0.40
1.73
50
17.22
Shares (diluted)M
23.35
24.65
26.07
26.80
25.48
23.98
23.59
26.27
27.81
30.91
16.43
3.94%
2.59%
65
15.91
Buyback yield%
8.46
10.83
10.30
11.82
13.29
12.79
10.49
10.40
11.85
9.58
23.39
10.49
10.66
41
0.622
D/E ratiox
1.169
1.168
1.252
1.338
1.479
1.605
1.578
1.579
1.539
1.395
1.351
1.578
1.437
82
140.9
Enterprise value₹M
121.0
130.9
114.2
111.1
97.45
92.96
93.11
99.33
89.13
97.29
84.02
(0.03%)
(2.11%)
28
148.9
LT debt₹M
257.2
249.5
246.8
224.6
251.6
278.8
250.9
253.7
258.2
256.8
70.54
0.41%
0.76%
85
Revenue
₹262.9M
4.94%
1.00×
Cost of revenue
₹162.9M
5.01%
1.01×
Operating expenses
₹34.81M
4.90%
1.00×
Goodwill & intangibles
18.20%
Cash and investments
16.72%