146.8
Revenue₹M
151.3
155.7
162.0
169.1
172.0
174.5
178.5
189.7
195.9
204.8
149.8
3.56%
3.49%
60
6.68
Revenue growth%
19.19
18.78
17.87
19.91
19.30
21.80
24.09
26.23
25.02
27.25
4.51
25.02
20.86
12
7.88
Gross margin%
21.04
18.48
18.10
20.67
18.47
18.72
19.91
20.61
21.67
22.43
21.96
20.61
20.26
43
10.85
Operating margin%
12.36
13.83
12.97
15.79
16.99
18.36
21.25
19.47
21.24
20.49
26.96
20.49
17.68
16
2.81
Net margin%
8.97
11.52
10.49
12.55
14.68
14.90
16.27
15.64
12.88
15.85
17.29
15.64
13.78
8
8.287
P/E ratio (avg)x
24.55
21.30
20.01
19.08
17.98
15.96
14.20
13.40
11.69
11.02
13.38
13.40
16.97
26
34.93
EV/EBITx
40.76
38.35
40.50
46.34
49.56
45.90
42.69
43.43
41.85
48.12
19.96
43.43
43.06
22
29.50
FCF yield (avg)%
10.41
10.22
7.71
8.31
10.08
7.67
9.47
8.75
7.36
9.50
26.47
8.75
9.11
15
5.39
FCF margin%
16.41
13.86
16.55
17.11
14.86
12.26
12.08
10.74
8.29
7.58
28.62
10.74
13.06
78
0.419
FCF / Net incomex
1.909
2.036
1.781
1.778
1.778
1.793
1.551
1.682
1.748
1.625
1.394
1.682
1.778
28
8.21
ROIC%
35.03
36.66
36.75
38.32
36.19
35.59
33.72
31.17
28.35
25.68
25.70
31.17
35.31
39
5.96
Return on equity%
0.40
2.55
3.89
6.59
8.08
10.08
11.00
8.66
9.07
10.18
16.97
10.08
8.37
11
13.13
Return on assets%
25.99
25.84
27.79
27.15
29.80
26.93
26.16
23.30
24.91
24.64
23.06
24.91
26.08
91
7.79
EPS₹
6.45
7.38
7.66
8.64
10.24
10.05
11.61
13.72
15.40
15.29
8.33
8.34%
10.64%
—
12.85
EPS growth%
3.89
6.31
7.62
4.70
5.57
3.01
0.40
0.40
0.40
0.40
11.63
0.40
3.45
26
10.91
Bookvalue per sh₹
6.91
7.11
7.80
8.59
9.13
10.12
10.95
10.40
10.97
11.99
10.88
5.59%
4.94%
—
6.40
FCF per share₹
6.09
6.60
6.68
7.26
7.67
7.06
7.74
7.48
7.02
7.49
11.82
(0.48%)
2.35%
—
9.98
Dividend per sh₹
14.33
14.43
15.97
15.25
14.71
14.48
15.25
15.18
16.76
16.85
4.12
2.74%
3.06%
—
4.98
Div yield (avg)%
9.19
10.12
8.68
11.40
13.94
12.50
13.62
14.40
11.52
13.51
16.87
13.51
12.01
83
25.04
Payout ratio%
6.60
7.77
8.28
8.22
9.01
10.85
13.51
13.57
15.79
15.14
5.13
13.57
9.93
38
12.60
Shares (diluted)M
14.37
13.35
12.96
13.38
11.79
11.75
11.45
12.18
10.62
11.04
12.43
(1.30%)
(1.77%)
23
5.30
Buyback yield%
21.84
21.59
20.52
22.94
23.42
26.33
28.14
28.25
26.52
27.07
9.80
27.07
24.87
60
0.465
D/E ratiox
0.953
1.013
0.996
0.989
1.040
0.933
0.864
0.859
0.903
0.803
1.638
0.864
0.943
48
62.32
Enterprise value₹M
106.2
104.4
106.7
111.1
97.38
98.00
98.06
100.1
89.14
88.40
61.96
(1.92%)
(1.13%)
64
136.8
LT debt₹M
73.86
79.31
73.16
64.00
59.72
59.11
52.33
55.14
59.27
56.87
70.52
(0.97%)
(3.90%)
61
Revenue
₹204.8M
3.49%
1.00×
Cost of revenue
₹132.8M
3.73%
1.02×
Operating expenses
₹49.24M
3.15%
0.97×
Goodwill & intangibles
17.80%