23.59
Revenue₹M
125.0
128.2
133.7
138.3
141.5
144.4
154.2
161.9
172.8
179.6
25.95
4.88%
3.98%
37
8.36
Revenue growth%
26.10
28.99
26.23
28.88
29.26
31.61
32.66
34.70
32.28
32.68
23.50
32.66
30.43
12
14.92
Gross margin%
24.16
25.25
24.51
22.22
21.37
23.41
21.48
23.41
25.51
22.91
16.45
23.41
23.41
90
3.97
Operating margin%
17.57
19.40
19.26
18.48
19.24
16.71
15.75
16.91
15.90
13.18
24.00
15.90
17.24
78
6.36
Net margin%
21.59
23.72
23.38
22.49
24.45
26.35
27.31
26.90
25.67
25.62
14.95
26.35
25.03
28
35.36
P/E ratio (avg)x
38.75
41.99
46.82
49.21
49.61
54.02
64.55
72.82
79.37
76.74
16.38
72.82
51.82
51
22.66
EV/EBITx
26.33
28.53
31.98
34.93
36.92
39.65
45.51
51.33
49.80
51.88
34.87
49.80
38.28
56
15.53
FCF yield (avg)%
13.04
11.05
11.43
11.24
11.30
11.36
11.23
12.30
9.89
11.38
28.31
11.36
11.33
50
3.06
FCF margin%
12.90
15.12
17.28
19.40
20.56
19.04
18.60
19.74
19.98
20.14
26.18
19.74
19.22
66
1.278
FCF / Net incomex
0.657
0.624
0.582
0.599
0.528
0.564
0.607
0.595
0.630
0.685
0.501
0.607
0.603
39
17.34
ROIC%
27.52
27.46
28.35
30.29
28.84
30.90
30.24
29.56
28.80
26.40
7.45
29.56
28.82
6
8.50
Return on equity%
1.86
3.75
5.82
6.42
6.54
3.84
2.16
0.49
3.42
3.52
8.29
3.42
3.64
24
14.78
Return on assets%
1.70
0.70
0.40
3.20
2.98
1.23
0.40
3.06
5.26
8.08
27.36
3.06
2.34
11
6.79
EPS₹
7.43
7.13
8.12
8.78
9.27
9.39
10.01
10.25
10.83
11.62
6.94
4.62%
4.75%
—
27.50
EPS growth%
9.77
9.87
10.24
12.84
14.57
11.80
9.83
7.17
10.14
12.51
10.05
10.14
10.19
7
7.13
Bookvalue per sh₹
11.38
11.45
11.64
11.43
12.58
14.68
15.79
18.88
22.81
23.29
4.90
13.11%
7.81%
—
4.86
FCF per share₹
7.13
7.03
6.34
6.99
6.94
7.21
6.86
6.15
5.50
5.54
7.09
(4.39%)
(1.58%)
—
7.21
Dividend per sh₹
5.06
4.62
4.64
4.38
4.79
4.85
5.06
5.61
5.23
5.59
6.37
3.12%
1.65%
—
6.88
Div yield (avg)%
0.55
0.40
0.51
0.40
1.93
0.40
0.40
1.35
0.40
1.83
23.78
0.40
0.45
39
14.41
Payout ratio%
20.21
20.98
22.80
24.23
21.55
19.47
20.80
18.74
19.38
19.95
27.65
19.47
20.50
58
14.15
Shares (diluted)M
17.54
16.89
18.78
20.13
19.52
19.70
20.27
19.67
20.74
23.18
14.50
3.49%
2.97%
74
18.91
Buyback yield%
20.10
19.44
16.76
17.86
18.93
20.05
19.36
17.91
20.87
20.74
6.26
20.05
19.40
48
1.021
D/E ratiox
1.914
1.811
2.114
2.072
2.210
2.178
2.151
2.284
2.306
2.466
1.007
2.284
2.165
75
155.9
Enterprise value₹M
21.14
22.19
25.14
23.69
24.60
25.40
25.95
30.23
33.68
39.34
41.75
9.84%
6.71%
81
169.4
LT debt₹M
44.13
43.91
51.17
53.64
53.14
62.24
61.49
65.46
75.52
88.16
107.9
10.65%
6.91%
93
Revenue
₹179.6M
3.98%
1.00×
Cost of revenue
₹109.4M
3.96%
1.00×
Operating expenses
₹19.66M
2.82%
0.89×
Goodwill & intangibles
15.25%
Spread over hurdle
(2.64%)