10.86
Revenue₹M
115.0
120.0
125.0
127.6
135.5
140.6
143.5
150.3
153.2
11.47
12.02
3.73%
3.90%
21
21.79
Revenue growth%
6.75
5.77
6.61
4.96
7.12
9.71
10.58
9.59
9.26
25.52
2.17
9.59
8.05
60
29.97
Gross margin%
11.56
13.03
10.10
10.52
8.68
9.31
7.27
8.71
11.44
18.35
20.24
8.71
10.31
84
28.59
Operating margin%
10.36
7.84
10.74
11.46
10.80
9.76
7.00
9.08
11.42
5.96
14.22
9.76
10.06
85
11.73
Net margin%
3.70
6.53
3.64
6.19
7.83
10.55
9.28
11.26
12.06
20.82
25.69
10.55
7.18
67
28.78
P/E ratio (avg)x
15.36
14.06
13.87
13.62
13.80
13.71
12.75
11.34
10.91
12.29
33.25
12.75
13.76
15
12.61
EV/EBITx
44.19
48.74
45.72
46.72
49.72
57.31
63.53
60.28
69.93
21.32
20.71
60.28
49.23
7
8.22
FCF yield (avg)%
7.93
10.65
11.36
13.04
10.88
10.99
10.60
12.98
11.54
11.09
9.00
10.99
10.94
20
4.57
FCF margin%
17.54
16.45
18.31
19.07
18.97
18.36
16.83
16.19
15.66
2.45
4.43
16.83
17.63
87
0.632
FCF / Net incomex
2.009
2.265
2.664
3.173
3.403
3.937
4.430
4.926
5.573
1.506
1.199
4.430
3.288
23
8.59
ROIC%
12.08
14.37
15.26
13.80
10.98
11.89
13.39
10.68
12.90
26.65
12.79
11.89
12.49
55
25.99
Return on equity%
9.50
8.08
7.73
7.08
8.43
5.59
8.23
10.45
8.32
24.87
17.58
8.32
8.16
23
27.09
Return on assets%
20.34
17.88
15.84
16.24
19.14
20.89
18.03
17.90
18.67
13.51
15.34
18.67
18.35
25
9.96
EPS₹
21.05
24.70
29.17
31.59
31.27
32.11
34.91
34.62
33.61
10.37
11.37
1.25%
7.74%
—
23.33
EPS growth%
25.10
23.72
23.43
22.32
22.29
22.61
19.97
17.85
20.09
9.67
28.02
20.09
22.46
28
6.49
Bookvalue per sh₹
3.07
3.56
3.52
3.70
4.14
4.53
4.66
5.08
5.67
6.04
6.02
8.90%
7.51%
—
7.76
FCF per share₹
1.53
1.43
1.39
1.44
1.56
1.44
1.38
1.45
1.57
9.87
5.94
1.73%
(0.06%)
—
9.26
Dividend per sh₹
6.25
6.50
6.88
6.82
6.87
6.72
7.74
7.54
8.66
9.24
11.70
4.91%
4.19%
—
20.34
Div yield (avg)%
16.14
18.50
19.27
20.02
19.10
16.18
15.50
14.75
12.37
24.91
29.54
15.50
16.53
37
19.74
Payout ratio%
28.74
28.21
30.53
28.36
28.35
30.96
28.59
26.22
26.45
15.90
2.81
28.35
28.47
43
8.207
Shares (diluted)M
8.542
9.360
9.079
8.219
8.838
8.931
9.471
10.50
11.68
8.511
8.364
7.28%
4.15%
66
10.36
Buyback yield%
4.94
7.53
9.40
11.26
11.57
10.03
7.94
9.92
8.78
15.78
22.58
9.92
9.09
69
1.435
D/E ratiox
0.505
0.551
0.619
0.673
0.679
0.753
0.838
0.879
0.997
0.152
0.947
0.838
0.676
6
156.8
Enterprise value₹M
275.3
319.2
355.2
370.0
387.6
456.5
504.3
531.7
549.3
86.50
78.42
8.22%
8.60%
88
160.6
LT debt₹M
116.2
133.8
138.3
157.6
183.3
207.0
250.7
278.4
334.0
11.18
164.3
16.20%
14.54%
32
Revenue
₹153.2M
3.90%
1.00×
Cost of revenue
₹102.9M
4.09%
1.02×
Operating expenses
₹16.20M
3.18%
0.93×
Cash and investments
13.79%