154.9
Revenue₹M
89.97
93.16
96.54
99.73
106.9
110.1
114.0
121.5
128.8
132.1
160.6
4.33%
4.43%
69
26.57
Revenue growth%
12.81
14.61
13.04
13.64
11.64
11.30
12.84
12.41
14.82
14.04
17.27
12.84
12.94
42
29.70
Gross margin%
29.97
31.88
30.94
28.89
28.73
25.84
25.06
22.22
19.68
20.28
4.36
22.22
27.28
9
24.34
Operating margin%
8.18
7.17
4.88
2.71
2.49
2.82
1.99
0.85
3.48
5.21
15.96
2.82
3.15
37
10.96
Net margin%
8.92
9.88
12.36
11.36
9.85
7.46
5.50
7.33
8.89
7.69
19.34
7.46
8.91
10
16.79
P/E ratio (avg)x
17.45
18.06
19.16
20.35
20.01
19.78
20.44
21.89
22.31
22.39
15.28
21.89
20.18
11
28.03
EV/EBITx
24.36
27.92
26.78
29.34
29.27
30.66
29.79
28.15
30.85
35.64
28.66
30.66
29.30
25
20.39
FCF yield (avg)%
14.23
13.06
13.63
11.95
9.56
11.51
12.50
10.51
12.00
10.47
11.87
11.51
11.97
49
28.49
FCF margin%
18.93
18.37
20.58
21.81
20.58
23.47
24.91
27.76
24.92
23.51
17.92
24.91
22.64
35
0.571
FCF / Net incomex
1.202
1.274
1.185
1.107
1.089
1.007
0.959
0.967
1.035
1.091
0.314
1.007
1.090
90
24.46
ROIC%
26.20
25.36
23.39
26.13
24.41
24.96
25.21
22.91
21.80
19.09
18.34
22.91
24.68
90
10.14
Return on equity%
0.80
0.75
3.05
5.42
7.00
7.25
5.36
5.08
5.98
5.70
16.92
5.70
5.39
33
15.59
Return on assets%
15.87
13.30
13.26
14.23
16.56
16.07
13.40
10.89
11.29
10.06
28.74
11.29
13.35
82
2.20
EPS₹
4.67
4.78
4.60
3.97
4.36
4.74
4.88
4.91
4.62
4.30
2.35
(0.29%)
(0.48%)
—
29.09
EPS growth%
28.75
29.47
32.33
34.10
34.41
32.05
33.22
33.85
31.39
32.78
22.23
32.78
32.56
43
5.04
Bookvalue per sh₹
1.11
1.00
0.94
0.97
1.03
1.13
0.99
0.95
0.95
0.97
3.66
(1.20%)
(1.34%)
—
4.79
FCF per share₹
0.78
0.74
0.74
0.67
0.60
0.63
0.61
0.58
0.63
0.64
2.93
1.42%
(3.26%)
—
5.33
Dividend per sh₹
6.21
5.62
4.98
4.58
4.76
4.62
4.64
4.75
4.78
4.46
3.55
(1.32%)
(3.52%)
—
19.35
Div yield (avg)%
26.96
25.79
24.76
22.52
25.15
26.48
27.22
29.17
28.41
26.71
19.34
27.22
26.59
10
21.21
Payout ratio%
12.53
14.91
12.91
10.76
8.20
11.09
13.53
11.31
10.22
8.31
16.65
11.09
11.20
15
8.236
Shares (diluted)M
9.642
9.037
10.04
11.48
10.92
10.29
10.15
10.22
9.813
10.36
8.095
(1.06%)
1.24%
21
21.46
Buyback yield%
22.13
20.32
22.77
25.42
23.91
22.67
24.48
25.50
27.82
27.92
20.23
25.50
24.19
71
1.030
D/E ratiox
0.210
0.222
0.246
0.272
0.284
0.299
0.341
0.345
0.389
0.407
0.154
0.345
0.292
31
134.7
Enterprise value₹M
129.5
139.0
149.7
171.6
171.4
171.9
194.2
213.0
206.9
217.1
125.1
4.84%
4.54%
49
24.77
LT debt₹M
129.2
127.3
145.8
144.6
159.6
173.6
206.4
213.6
226.3
229.2
112.8
7.50%
6.64%
24
Revenue
₹132.1M
4.43%
1.00×
Cost of revenue
₹86.42M
4.15%
0.97×
Operating expenses
₹15.30M
5.11%
1.07×
Cash and investments
18.50%
Goodwill & intangibles
15.39%