163.3
Revenue₹M
142.0
152.4
161.3
175.4
183.8
198.5
217.2
231.3
243.6
257.4
175.8
6.97%
6.85%
40
3.30
Revenue growth%
25.03
23.23
21.30
21.18
18.74
20.82
22.04
23.61
24.18
23.60
3.19
23.60
22.64
48
28.04
Gross margin%
32.00
30.34
31.65
32.68
31.96
30.66
28.97
26.87
29.59
29.50
4.56
29.50
30.50
13
8.66
Operating margin%
13.41
14.64
15.09
13.69
15.03
12.51
12.87
14.73
17.35
14.45
6.60
14.45
14.54
14
3.68
Net margin%
22.48
20.82
18.55
17.35
17.94
19.02
21.15
23.62
24.22
26.57
5.61
23.62
20.98
28
34.41
P/E ratio (avg)x
28.34
30.20
32.24
32.49
32.93
28.76
25.65
22.54
24.37
24.39
28.15
24.39
28.55
35
34.38
EV/EBITx
14.13
14.91
15.02
15.20
16.49
17.37
19.47
19.67
17.78
15.83
31.31
17.78
16.16
82
27.70
FCF yield (avg)%
16.91
14.69
12.59
14.18
14.56
12.69
13.63
11.12
13.27
13.70
9.65
13.27
13.67
78
10.95
FCF margin%
8.08
10.98
9.68
10.20
7.84
7.14
8.70
9.99
11.81
14.18
7.60
9.99
9.83
59
0.743
FCF / Net incomex
1.278
1.290
1.228
1.192
1.105
0.942
1.019
0.864
0.912
0.877
1.070
0.912
1.062
11
16.51
ROIC%
34.78
31.90
31.45
32.17
29.49
28.59
27.58
26.39
29.14
26.27
22.72
27.58
29.31
11
10.21
Return on equity%
14.12
12.61
9.73
12.22
13.57
16.07
16.77
14.86
12.44
13.71
24.03
14.86
13.64
62
2.34
Return on assets%
4.20
7.17
8.56
7.94
10.62
7.91
8.15
10.20
11.53
13.63
27.31
10.20
8.35
84
16.11
EPS₹
14.96
14.91
14.71
15.27
14.54
13.28
11.71
10.65
10.85
11.94
17.43
(3.86%)
(1.41%)
—
21.33
EPS growth%
26.98
29.66
28.73
30.40
30.60
32.59
31.27
33.51
31.92
33.14
18.76
32.59
30.94
86
5.43
Bookvalue per sh₹
15.01
16.25
19.03
18.67
19.82
19.42
22.64
25.60
25.11
24.68
9.97
4.49%
5.63%
—
5.65
FCF per share₹
25.98
27.00
29.16
30.92
33.52
36.61
41.68
41.07
43.07
39.77
9.46
3.48%
3.79%
—
6.60
Dividend per sh₹
3.52
4.07
3.87
4.17
4.33
4.23
4.84
5.71
6.07
6.59
12.25
8.78%
6.08%
—
16.03
Div yield (avg)%
14.14
13.89
11.22
14.09
17.04
19.46
18.40
20.83
21.94
20.61
12.12
20.61
17.72
31
13.97
Payout ratio%
25.85
24.62
26.82
28.89
31.19
32.31
33.99
31.89
33.73
32.84
3.50
32.84
31.54
42
11.95
Shares (diluted)M
13.06
13.99
12.77
12.30
13.03
11.47
10.67
11.25
11.92
10.80
12.34
(3.68%)
(1.18%)
81
23.58
Buyback yield%
10.46
10.14
12.19
14.60
15.55
14.68
16.90
19.76
17.30
20.11
26.24
17.30
15.12
40
0.227
D/E ratiox
1.721
2.066
2.273
2.644
2.863
2.779
2.855
2.908
3.487
3.464
1.191
2.908
2.817
8
109.1
Enterprise value₹M
361.7
388.4
383.0
400.5
431.4
481.7
523.3
578.3
555.2
630.8
240.4
7.90%
4.94%
67
148.5
LT debt₹M
156.4
156.7
163.9
162.5
164.3
154.0
171.0
185.7
202.9
194.8
291.7
3.46%
1.76%
6
Revenue
₹257.4M
6.85%
1.00×
Cost of revenue
₹141.8M
6.65%
0.98×
Operating expenses
₹35.80M
7.05%
1.02×
Cash and investments
16.04%
Spread over hurdle
13.85%