94.55
Revenue₹M
191.9
193.8
202.3
207.5
213.4
215.1
225.0
233.0
239.5
243.2
98.31
2.65%
2.67%
84
21.72
Revenue growth%
30.83
32.63
31.87
29.42
26.67
26.46
25.76
26.36
28.50
30.77
16.01
26.46
28.96
83
8.39
Gross margin%
22.67
21.90
22.06
20.80
18.39
16.55
14.36
16.18
17.38
18.18
29.22
16.55
18.29
80
3.93
Operating margin%
21.26
20.75
22.26
21.47
22.19
20.77
21.21
20.65
23.64
21.58
22.22
21.21
21.37
66
15.74
Net margin%
20.63
23.61
26.57
29.07
29.48
30.32
29.52
30.11
29.26
31.91
18.73
30.11
29.37
63
18.42
P/E ratio (avg)x
46.87
50.73
49.58
52.45
60.24
61.64
71.01
74.27
78.25
82.17
16.17
74.27
60.94
62
14.56
EV/EBITx
17.59
17.43
15.55
16.60
16.63
18.49
17.26
18.57
17.72
19.27
18.80
18.49
17.51
88
18.16
FCF yield (avg)%
19.19
20.91
21.56
20.99
23.42
24.77
24.53
24.33
25.22
23.72
15.59
24.53
23.57
24
17.12
FCF margin%
12.90
14.02
13.47
15.99
13.36
11.05
9.37
7.52
9.15
8.89
13.24
9.15
11.97
64
0.640
FCF / Net incomex
0.239
0.245
0.220
0.218
0.205
0.213
0.208
0.218
0.200
0.225
1.716
0.213
0.218
86
24.90
ROIC%
24.51
26.42
26.54
25.94
24.75
27.03
25.07
24.62
24.20
22.50
7.99
24.62
24.91
66
19.58
Return on equity%
6.54
5.67
3.36
2.97
3.60
1.26
3.23
2.48
2.86
2.67
10.05
2.67
3.10
46
13.14
Return on assets%
7.29
5.71
7.32
4.60
6.62
4.69
4.25
5.35
7.13
4.61
10.63
4.69
5.53
88
11.06
EPS₹
14.85
17.00
19.12
20.58
22.60
22.83
22.05
22.75
25.43
25.21
11.80
2.21%
4.77%
—
18.56
EPS growth%
16.29
18.12
15.49
17.86
18.13
17.63
18.42
18.86
17.69
15.92
28.15
17.69
17.77
23
10.64
Bookvalue per sh₹
3.49
3.95
4.04
3.67
3.62
3.84
3.61
3.37
3.09
2.94
4.27
(4.06%)
(1.86%)
—
11.71
FCF per share₹
8.47
9.04
9.05
9.94
10.95
9.62
9.48
9.42
9.18
9.54
7.21
(2.71%)
(0.01%)
—
3.34
Dividend per sh₹
4.12
4.57
5.04
5.25
6.16
7.19
6.73
6.81
6.61
7.00
9.53
2.58%
4.97%
—
11.07
Div yield (avg)%
23.12
22.42
21.41
22.10
22.97
23.34
24.12
22.52
23.59
25.49
21.15
23.59
23.04
23
22.59
Payout ratio%
1.99
3.30
5.29
3.40
5.73
8.04
9.24
9.14
11.86
13.90
5.99
9.24
6.89
81
13.42
Shares (diluted)M
16.48
15.95
17.18
16.64
17.65
18.97
20.63
21.03
20.10
22.00
13.53
4.51%
4.39%
62
28.25
Buyback yield%
14.25
14.92
14.49
14.58
13.84
14.98
13.88
15.24
15.87
13.03
29.42
14.98
14.54
29
0.886
D/E ratiox
1.182
1.196
1.234
1.253
1.298
1.338
1.345
1.211
1.363
1.337
0.575
1.338
1.275
48
35.17
Enterprise value₹M
125.0
138.5
144.3
168.7
170.8
199.1
195.6
189.1
221.9
239.3
134.3
6.98%
8.17%
43
187.9
LT debt₹M
118.4
120.9
139.1
156.4
166.2
164.0
184.1
188.6
173.2
190.3
154.6
2.75%
4.91%
79
Revenue
₹243.2M
2.67%
1.00×
Cost of revenue
₹170.2M
2.67%
1.00×
Operating expenses
₹46.72M
3.47%
1.08×
Cash and investments
13.75%
Spread over hurdle
28.13%