48.66
Revenue₹M
132.5
135.3
141.0
146.5
153.1
153.7
157.4
157.9
165.2
169.4
53.10
2.05%
2.61%
64
24.66
Revenue growth%
8.13
6.71
6.49
6.31
6.29
6.98
7.64
10.49
8.50
10.47
11.36
8.50
7.31
43
2.31
Gross margin%
16.78
18.64
16.09
18.12
17.47
15.52
15.48
16.08
16.87
16.28
16.92
16.08
16.53
35
25.86
Operating margin%
28.52
29.68
31.82
29.02
26.86
28.56
27.57
24.97
23.66
23.89
14.20
24.97
28.05
89
4.47
Net margin%
21.19
22.76
22.97
25.58
22.95
22.46
23.77
25.08
24.55
27.10
24.82
24.55
23.37
51
30.79
P/E ratio (avg)x
17.41
20.63
24.20
23.52
22.89
23.94
28.05
28.41
32.88
37.65
32.30
28.41
24.07
46
30.78
EV/EBITx
52.71
62.13
71.21
79.87
78.13
84.66
98.51
103.9
104.7
117.6
35.91
103.9
82.26
61
20.18
FCF yield (avg)%
10.59
9.65
7.33
9.96
11.16
9.46
9.67
10.87
12.60
12.05
8.30
10.87
10.27
59
20.87
FCF margin%
17.15
18.35
21.35
23.74
23.55
21.07
19.61
21.00
23.75
25.50
26.63
21.07
21.21
22
0.887
FCF / Net incomex
0.677
0.753
0.830
0.893
0.858
0.862
0.886
0.952
0.960
0.991
1.224
0.952
0.874
31
26.25
ROIC%
8.72
11.44
8.50
9.32
8.86
8.51
6.47
4.73
4.03
4.03
23.35
4.73
8.50
75
19.61
Return on equity%
20.82
18.45
16.89
17.73
18.96
19.17
21.14
19.11
16.48
14.29
25.42
19.11
18.71
71
2.75
Return on assets%
15.85
18.72
19.27
20.40
20.24
18.99
18.42
18.75
18.68
20.94
10.38
18.75
18.87
38
15.44
EPS₹
4.52
4.88
5.41
5.11
5.65
6.29
6.70
6.56
5.86
6.21
16.80
1.90%
4.17%
—
9.58
EPS growth%
20.29
22.28
19.97
17.26
18.06
20.57
17.60
19.20
19.78
16.95
9.73
19.20
19.49
57
10.04
Bookvalue per sh₹
14.18
15.02
15.97
16.79
19.57
20.97
21.30
22.04
23.08
25.36
6.51
5.32%
7.35%
—
5.31
FCF per share₹
16.11
18.72
21.67
21.68
20.43
23.58
27.37
29.01
33.00
38.20
16.34
13.34%
9.55%
—
6.06
Dividend per sh₹
12.82
12.41
13.96
14.55
14.05
13.85
16.32
17.21
19.62
19.48
13.37
6.76%
5.47%
—
27.17
Div yield (avg)%
0.93
0.40
2.10
0.40
2.66
0.73
1.22
0.40
0.42
0.40
28.74
0.42
0.57
19
8.97
Payout ratio%
20.93
23.27
21.67
24.00
22.38
22.34
24.98
26.75
29.68
27.62
4.32
26.75
23.63
24
8.095
Shares (diluted)M
7.169
7.291
7.759
7.367
7.243
7.439
7.867
8.606
8.523
8.011
8.026
2.04%
1.20%
55
11.74
Buyback yield%
21.88
24.41
23.84
24.50
27.45
29.28
29.98
28.66
30.16
31.73
24.17
29.98
28.06
62
0.942
D/E ratiox
0.707
0.716
0.667
0.613
0.661
0.627
0.647
0.572
0.602
0.670
0.864
0.627
0.654
7
153.1
Enterprise value₹M
34.52
35.34
34.01
32.56
29.82
27.94
32.00
35.20
33.77
36.95
30.66
4.38%
(0.11%)
68
144.4
LT debt₹M
129.1
133.4
153.1
181.7
216.0
229.4
263.7
298.6
320.7
362.4
39.10
10.90%
12.07%
11
Revenue
₹169.4M
2.61%
1.00×
Cost of revenue
₹93.99M
2.77%
1.02×
Operating expenses
₹40.42M
2.49%
0.99×
Property and equipment
18.14%
Spread over hurdle
16.79%