296.7
Revenue₹M
373.6
388.9
400.4
407.8
409.2
417.8
432.8
439.0
444.0
454.3
326.6
2.11%
2.07%
90
24.25
Revenue growth%
35.12
37.57
36.40
39.04
39.23
38.84
36.62
35.46
33.04
32.71
12.74
35.46
36.51
37
12.05
Gross margin%
17.14
19.55
17.52
16.14
17.09
17.51
14.94
15.67
16.09
18.31
4.37
16.09
17.11
66
15.56
Operating margin%
4.05
3.87
4.37
6.16
7.20
8.60
6.94
5.68
4.44
6.59
12.31
6.59
5.92
10
11.18
Net margin%
21.77
18.91
18.21
20.75
21.70
20.95
20.40
20.02
20.30
23.12
25.31
20.40
20.57
13
20.02
P/E ratio (avg)x
28.09
25.92
26.99
24.29
21.44
22.10
19.46
21.25
18.93
18.15
12.02
19.46
21.77
62
19.61
EV/EBITx
15.44
17.33
17.82
17.58
16.97
18.15
20.13
21.56
20.47
22.52
17.33
20.47
17.98
23
3.15
FCF yield (avg)%
24.10
25.74
25.70
23.00
21.52
23.50
24.88
22.87
23.73
25.61
15.57
23.73
23.91
58
8.66
FCF margin%
30.97
29.10
28.88
29.77
27.07
27.10
27.10
29.14
29.69
30.64
18.21
29.14
29.12
7
0.454
FCF / Net incomex
0.362
0.364
0.360
0.323
0.317
0.303
0.291
0.265
0.293
0.311
1.690
0.293
0.314
91
20.29
ROIC%
15.57
17.16
16.94
16.37
14.54
16.97
19.03
20.39
21.18
20.35
20.13
20.35
17.07
55
11.92
Return on equity%
28.14
26.95
27.97
27.83
28.65
26.39
27.55
27.08
29.85
30.88
14.33
27.55
27.90
84
5.98
Return on assets%
15.02
15.11
17.41
15.05
16.62
19.24
16.65
17.48
14.97
13.65
17.65
16.65
15.87
42
1.31
EPS₹
5.86
6.70
6.93
6.55
6.26
6.35
7.19
7.76
9.04
8.94
1.35
7.37%
5.57%
—
8.14
EPS growth%
18.37
15.77
13.61
13.05
10.54
10.64
8.02
6.53
6.55
6.34
23.44
6.55
10.59
78
1.68
Bookvalue per sh₹
6.25
5.73
5.41
5.79
6.49
6.14
5.57
5.44
5.74
5.15
5.95
(4.52%)
(2.00%)
—
4.61
FCF per share₹
3.75
3.72
3.73
3.88
3.41
3.27
3.37
3.38
3.68
3.38
4.90
(0.16%)
(1.61%)
—
1.69
Dividend per sh₹
2.00
1.85
1.89
1.87
1.77
1.68
1.90
2.02
2.04
2.05
1.83
2.93%
1.00%
—
10.51
Div yield (avg)%
17.56
16.44
17.91
18.78
19.73
17.54
19.20
19.48
21.88
19.46
10.91
19.46
18.99
65
7.80
Payout ratio%
21.39
22.46
22.65
24.51
22.83
24.87
27.27
25.24
22.65
20.51
9.37
24.87
22.74
63
24.17
Shares (diluted)M
19.03
20.14
18.34
19.88
19.21
16.47
16.21
15.78
14.52
12.69
24.39
(7.96%)
(4.94%)
84
25.77
Buyback yield%
16.02
17.74
17.70
17.07
19.31
19.49
20.08
22.04
23.15
23.82
27.71
22.04
19.40
91
1.651
D/E ratiox
1.054
1.021
1.076
0.970
0.924
0.982
1.077
1.008
0.990
0.967
1.297
0.990
0.999
24
339.1
Enterprise value₹M
425.5
476.2
485.5
480.6
540.5
567.3
605.3
625.3
580.6
581.9
165.5
1.48%
3.58%
34
59.69
LT debt₹M
25.19
24.10
22.06
20.23
18.85
17.01
16.56
16.68
17.64
15.87
217.2
(3.39%)
(4.79%)
42
Revenue
₹454.3M
2.07%
1.00×
Cost of revenue
₹217.3M
1.66%
0.96×
Operating expenses
₹90.38M
2.55%
1.05×
Property and equipment
16.39%
Spread over hurdle
(4.11%)