98.56
Revenue₹M
178.0
192.8
206.5
222.7
240.6
261.0
279.5
296.9
323.9
356.2
103.6
8.17%
7.83%
69
16.93
Revenue growth%
9.88
9.75
7.07
6.04
3.81
2.80
2.40
0.40
1.27
2.33
16.06
2.33
3.31
59
23.08
Gross margin%
16.05
15.47
13.41
13.37
12.00
11.47
11.89
10.41
11.28
13.99
29.79
11.47
12.69
11
5.66
Operating margin%
11.95
9.09
10.85
13.10
16.00
16.57
16.28
18.41
21.20
18.50
22.75
18.41
16.14
72
6.73
Net margin%
25.97
28.31
25.73
27.83
28.32
26.36
23.74
22.47
23.57
20.84
8.45
23.57
25.85
27
33.97
P/E ratio (avg)x
35.91
38.97
39.26
46.72
50.57
53.41
63.86
71.87
76.35
77.80
20.06
71.87
51.99
83
20.20
EV/EBITx
38.17
41.16
44.19
43.81
47.25
46.62
49.68
49.09
48.80
50.10
26.97
49.09
46.93
72
21.93
FCF yield (avg)%
0.42
0.40
0.40
0.40
0.40
0.85
3.77
6.48
6.88
9.34
11.15
6.48
0.63
67
24.93
FCF margin%
7.95
5.09
2.25
0.68
1.99
2.51
0.48
0.40
0.48
2.19
15.86
0.48
2.09
17
1.632
FCF / Net incomex
0.658
0.679
0.786
0.836
0.998
1.160
1.274
1.322
1.544
1.565
0.588
1.322
1.079
16
19.75
ROIC%
12.48
11.13
11.62
10.70
11.61
13.58
13.37
13.70
13.23
11.95
28.35
13.37
12.22
34
3.24
Return on equity%
19.85
18.37
19.75
17.81
15.24
16.61
16.79
18.60
18.93
18.07
7.23
18.07
18.22
6
28.28
Return on assets%
14.11
12.63
13.01
15.73
17.04
18.72
16.86
17.87
17.97
16.14
4.56
17.87
16.50
54
6.11
EPS₹
4.10
3.60
3.40
3.68
3.15
3.21
3.03
3.11
3.07
2.90
6.43
(1.60%)
(4.67%)
—
21.45
EPS growth%
29.66
29.83
29.17
29.94
31.68
32.63
34.37
32.81
31.15
28.72
20.55
32.63
30.55
67
4.96
Bookvalue per sh₹
1.85
1.82
1.91
1.96
2.05
2.04
2.03
1.96
1.99
1.88
1.70
(1.76%)
(0.81%)
—
3.09
FCF per share₹
9.14
9.37
9.36
10.73
11.50
13.04
12.26
14.14
15.12
16.64
2.41
7.66%
6.68%
—
1.28
Dividend per sh₹
7.27
8.06
8.90
8.78
9.90
11.61
13.29
13.05
13.88
15.23
1.41
8.99%
9.51%
—
26.75
Div yield (avg)%
28.73
28.17
30.12
31.26
28.51
30.75
31.01
33.66
33.94
32.82
18.26
32.82
30.88
71
29.24
Payout ratio%
7.33
9.94
12.11
12.58
10.67
12.82
11.28
9.93
8.41
8.38
24.23
9.93
10.31
8
26.27
Shares (diluted)M
25.46
26.70
27.37
30.59
33.96
36.89
35.77
39.52
40.79
44.41
26.38
5.51%
5.92%
49
16.38
Buyback yield%
20.97
19.86
19.33
20.20
19.82
20.23
18.88
16.70
16.59
18.37
14.29
18.37
19.58
58
1.098
D/E ratiox
1.301
1.211
1.078
0.923
0.791
0.815
0.761
0.709
0.755
0.723
0.343
0.755
0.803
66
130.9
Enterprise value₹M
131.5
151.4
158.0
171.8
202.9
212.9
211.1
240.5
269.6
268.2
266.3
5.74%
8.05%
79
31.13
LT debt₹M
111.9
121.0
109.6
122.8
121.1
116.1
127.4
142.7
152.4
160.8
286.6
5.83%
3.25%
49
Revenue
₹356.2M
7.83%
1.00×
Cost of revenue
₹195.4M
8.24%
1.04×
Operating expenses
₹60.49M
6.81%
0.91×
Spread over hurdle
33.91%