156.1
Revenue₹M
106.9
118.4
129.9
138.3
148.3
160.6
173.5
186.2
203.5
216.1
168.6
7.82%
8.01%
70
15.81
Revenue growth%
10.39
10.35
11.00
9.28
10.01
7.91
7.39
5.07
3.22
3.10
6.97
5.07
8.60
60
7.25
Gross margin%
5.28
5.90
8.52
9.06
6.82
7.86
8.12
6.26
6.86
6.48
9.67
6.86
6.84
55
21.32
Operating margin%
21.06
18.71
18.98
16.82
16.80
18.61
17.38
17.24
16.34
14.14
23.59
17.24
17.31
81
25.10
Net margin%
22.81
23.97
22.62
25.47
23.58
26.35
25.09
23.51
20.55
21.10
26.69
23.51
23.55
14
11.14
P/E ratio (avg)x
29.62
30.01
32.48
32.88
34.64
34.35
38.53
39.69
41.50
46.67
36.77
39.69
34.50
93
10.59
EV/EBITx
27.80
26.83
24.41
26.23
24.26
25.68
27.78
28.63
27.94
29.91
31.89
27.94
27.31
10
8.00
FCF yield (avg)%
22.18
23.02
23.70
23.78
26.76
25.46
26.02
25.76
26.46
25.18
20.25
25.76
25.32
54
15.71
FCF margin%
31.62
33.20
34.80
34.10
32.20
30.71
30.74
31.59
28.84
29.20
15.26
30.71
31.61
93
0.757
FCF / Net incomex
0.483
0.461
0.486
0.520
0.515
0.528
0.535
0.551
0.546
0.559
1.731
0.546
0.524
30
14.37
ROIC%
6.36
7.11
8.48
11.04
11.19
13.44
13.45
10.61
13.22
10.54
10.38
13.22
10.83
55
5.28
Return on equity%
19.06
19.19
19.33
21.15
18.53
20.14
17.31
19.84
17.10
19.91
12.90
19.84
19.26
8
27.30
Return on assets%
3.41
4.98
3.17
1.49
0.40
1.49
0.40
0.40
0.40
0.86
22.98
0.40
1.18
89
0.79
EPS₹
5.23
5.33
5.55
6.32
6.81
8.03
8.09
8.13
8.53
8.50
0.85
4.52%
4.97%
—
5.86
EPS growth%
21.78
20.91
21.69
18.76
17.13
18.81
16.36
15.77
17.76
18.11
10.79
17.76
18.43
15
2.70
Bookvalue per sh₹
2.51
2.53
2.56
2.40
2.16
2.11
2.36
2.60
2.58
2.76
0.89
5.00%
0.07%
—
2.58
FCF per share₹
3.36
3.86
3.98
4.16
4.60
5.28
5.36
5.64
6.60
6.98
4.45
8.70%
7.62%
—
5.39
Dividend per sh₹
4.98
4.61
4.49
4.49
4.36
4.47
4.20
3.89
3.70
4.16
4.20
(0.94%)
(2.14%)
—
7.74
Div yield (avg)%
20.17
18.22
15.32
12.87
14.58
17.57
20.28
18.00
20.66
19.74
11.72
19.74
18.11
90
27.60
Payout ratio%
23.33
20.44
17.96
18.81
18.08
15.70
16.59
13.75
15.36
15.72
25.10
15.70
17.27
85
25.05
Shares (diluted)M
35.08
34.19
38.44
37.64
42.63
50.85
57.38
56.15
65.69
66.07
25.65
9.16%
7.67%
77
17.95
Buyback yield%
20.97
18.36
19.17
16.45
15.95
13.98
12.44
14.59
12.03
12.82
29.37
12.82
15.27
10
0.898
D/E ratiox
1.012
0.955
1.009
1.005
1.080
1.146
1.189
1.295
1.377
1.565
0.976
1.295
1.113
64
30.96
Enterprise value₹M
147.2
156.4
178.9
205.7
202.1
186.1
175.6
167.8
187.2
186.8
117.3
(1.57%)
2.81%
42
134.7
LT debt₹M
65.20
64.95
66.01
65.67
71.79
62.82
56.90
50.94
44.06
43.13
168.6
(9.69%)
(4.44%)
49
Revenue
₹216.1M
8.01%
1.00×
Cost of revenue
₹140.9M
7.73%
0.97×
Operating expenses
₹37.19M
8.40%
1.04×
Goodwill & intangibles
18.23%
Cash and investments
15.85%
Spread over hurdle
75.58%