375.1
Revenue₹M
363.3
380.6
396.9
421.5
441.7
469.9
493.3
505.9
519.3
531.4
415.0
3.77%
4.35%
90
22.14
Revenue growth%
10.17
7.51
9.63
9.67
8.61
9.27
11.17
8.69
8.59
8.62
29.11
8.69
8.98
74
17.56
Gross margin%
20.27
21.81
21.02
18.66
19.91
17.92
19.37
20.96
22.42
20.70
10.70
20.70
20.49
16
10.61
Operating margin%
0.40
1.96
3.92
3.62
4.31
4.46
3.57
1.62
0.40
3.30
15.30
3.30
3.43
89
18.82
Net margin%
17.15
15.58
15.47
12.70
11.13
8.47
5.96
8.55
5.96
6.55
22.26
6.55
9.84
48
14.89
P/E ratio (avg)x
18.16
19.16
21.18
22.57
23.75
23.40
23.08
23.91
24.19
21.76
20.28
23.40
22.83
88
35.71
EV/EBITx
25.97
27.96
26.40
29.09
31.80
33.63
31.69
35.69
37.29
38.20
34.44
35.69
31.75
61
14.70
FCF yield (avg)%
9.85
11.86
12.86
10.51
11.39
12.75
12.55
12.55
13.23
12.06
30.00
12.55
12.30
78
15.18
FCF margin%
2.16
1.20
1.29
0.40
1.40
2.57
0.41
0.40
0.40
3.15
15.44
0.41
1.24
76
0.871
FCF / Net incomex
1.486
1.573
1.551
1.405
1.413
1.240
1.257
1.241
1.072
0.936
1.180
1.240
1.331
74
14.83
ROIC%
0.73
2.95
0.40
0.40
0.40
1.98
2.94
2.44
3.15
2.43
18.89
2.44
2.21
66
21.85
Return on equity%
19.63
22.18
23.60
23.19
23.24
21.80
19.20
22.06
25.06
22.36
15.25
22.06
22.27
33
2.93
Return on assets%
8.24
7.09
8.24
10.18
7.60
8.51
6.18
6.72
9.15
6.58
7.71
6.72
7.92
71
19.82
EPS₹
19.53
19.42
19.48
22.65
25.55
27.19
30.61
35.41
35.36
35.88
21.41
7.03%
6.76%
—
14.58
EPS growth%
16.36
14.78
13.46
16.39
19.39
19.39
21.94
21.34
23.07
23.94
17.70
21.94
19.39
48
6.55
Bookvalue per sh₹
38.76
41.89
46.83
46.07
49.06
53.07
57.38
63.29
69.45
82.24
7.47
10.88%
9.79%
—
16.54
FCF per share₹
10.26
9.21
8.21
8.78
8.71
9.65
10.09
10.86
10.75
9.46
6.81
1.68%
(0.43%)
—
12.35
Dividend per sh₹
9.05
8.07
7.38
7.81
7.36
6.52
6.47
5.76
5.13
5.14
14.53
(6.95%)
(6.49%)
—
12.30
Div yield (avg)%
5.26
3.18
2.93
0.40
0.40
0.40
0.40
0.40
3.29
4.91
23.55
0.40
1.67
35
18.53
Payout ratio%
27.19
25.04
25.45
27.18
25.49
25.14
22.35
24.87
24.93
24.22
10.29
24.87
25.09
45
20.84
Shares (diluted)M
34.00
40.07
44.74
49.90
56.08
60.21
71.47
77.97
81.40
85.86
20.72
8.89%
10.61%
45
27.13
Buyback yield%
31.59
32.71
30.25
27.40
27.01
25.39
26.54
26.02
26.50
25.78
13.13
26.02
26.78
12
0.468
D/E ratiox
1.454
1.586
1.789
1.820
1.889
2.132
2.354
2.604
2.413
2.263
0.812
2.354
2.010
22
217.3
Enterprise value₹M
18.40
19.63
19.38
19.44
20.88
20.23
17.46
15.96
13.62
13.72
346.1
(8.06%)
(3.81%)
8
252.8
LT debt₹M
187.1
196.7
193.5
198.6
228.6
235.5
266.4
295.4
289.0
292.7
384.1
5.07%
5.65%
60
Revenue
₹531.4M
4.35%
1.00×
Cost of revenue
₹279.6M
4.06%
0.97×
Operating expenses
₹105.6M
4.42%
1.01×