112.3
Revenue₹M
115.2
116.9
119.0
122.9
127.0
128.1
129.2
134.5
135.7
138.0
124.9
1.68%
2.22%
35
2.10
Revenue growth%
5.65
3.23
2.07
2.13
0.40
2.80
2.96
4.51
6.04
7.52
2.71
4.51
3.10
83
13.76
Gross margin%
9.08
6.25
4.33
2.26
3.82
3.02
4.12
1.69
1.21
0.40
20.07
1.69
3.42
43
24.31
Operating margin%
12.08
12.21
13.10
11.21
12.57
9.99
12.01
13.13
12.32
12.28
7.64
12.28
12.25
13
17.29
Net margin%
19.17
19.03
17.72
20.38
20.45
18.18
16.64
17.35
19.79
19.89
29.20
18.18
19.10
28
15.02
P/E ratio (avg)x
21.97
21.77
23.85
25.03
25.56
25.16
27.01
31.35
34.60
34.62
13.67
31.35
25.36
33
17.06
EV/EBITx
8.943
8.487
9.106
8.341
8.392
9.141
10.06
10.66
9.930
8.736
16.82
9.930
9.025
78
8.67
FCF yield (avg)%
28.13
31.05
33.08
35.74
36.35
37.07
35.70
36.84
36.59
34.42
7.96
36.59
35.72
84
7.43
FCF margin%
18.63
18.53
19.21
17.42
15.91
18.25
18.31
18.32
15.91
14.28
24.58
18.25
18.28
49
0.140
FCF / Net incomex
1.845
1.754
1.746
1.984
2.263
2.617
2.739
3.053
3.520
4.054
0.299
3.053
2.440
13
26.28
ROIC%
20.20
19.01
20.19
18.07
18.28
15.78
13.21
11.77
13.70
14.42
9.06
13.70
16.93
40
26.35
Return on equity%
17.38
18.84
20.24
19.11
21.69
20.31
20.26
21.14
22.93
22.25
29.65
21.14
20.28
24
26.33
Return on assets%
33.29
34.58
34.00
36.01
34.08
34.19
31.57
33.99
35.06
36.36
21.12
34.19
34.14
59
2.14
EPS₹
4.98
5.61
5.86
6.80
7.37
6.96
7.81
8.84
9.39
8.84
2.35
3.72%
6.98%
—
11.38
EPS growth%
28.27
30.81
31.54
28.64
26.74
27.28
30.09
27.32
27.39
29.07
27.24
27.39
28.45
87
2.79
Bookvalue per sh₹
2.66
2.80
2.88
2.55
2.26
2.35
2.11
1.94
2.08
2.25
4.08
(0.13%)
(1.80%)
—
1.74
FCF per share₹
1.10
1.03
0.98
1.02
1.15
1.12
1.22
1.42
1.58
1.61
1.07
7.07%
4.39%
—
0.92
Dividend per sh₹
3.98
3.86
4.28
4.71
5.17
5.66
5.40
5.61
5.18
5.22
0.95
0.18%
1.88%
—
11.77
Div yield (avg)%
27.06
28.34
26.44
25.78
25.42
25.30
24.49
23.47
25.70
22.88
24.75
24.49
25.56
45
17.84
Payout ratio%
13.69
13.62
14.19
12.90
11.13
9.85
10.76
8.66
8.91
10.57
13.03
9.85
10.95
89
9.602
Shares (diluted)M
10.39
11.98
11.98
12.44
13.36
13.25
15.18
16.44
18.75
17.88
9.866
6.00%
6.25%
62
6.76
Buyback yield%
12.96
10.88
9.17
8.51
6.52
5.27
4.67
3.71
6.43
7.96
23.48
5.27
7.24
61
0.357
D/E ratiox
1.752
1.882
2.202
2.365
2.438
2.503
2.406
2.431
2.679
3.012
1.031
2.503
2.419
62
72.05
Enterprise value₹M
102.2
94.38
85.51
78.54
69.14
74.33
66.40
71.50
67.65
72.12
97.98
0.85%
(2.87%)
31
63.17
LT debt₹M
56.67
51.15
53.92
58.82
63.36
59.69
56.62
57.22
49.92
49.83
119.1
(4.69%)
(0.31%)
28
Revenue
₹138.0M
2.22%
1.00×
Cost of revenue
₹83.25M
2.21%
1.00×
Operating expenses
₹28.50M
2.16%
0.99×
Cash and investments
17.07%