307.9
Revenue₹M
248.4
260.1
274.5
298.5
321.1
336.5
355.9
387.9
406.1
443.5
315.5
6.67%
6.59%
56
20.06
Revenue growth%
34.64
35.84
36.67
38.48
38.65
39.97
41.45
42.93
41.72
43.59
12.95
41.72
39.31
59
25.63
Gross margin%
23.30
24.12
22.57
20.40
19.08
20.05
21.90
21.23
22.76
23.38
23.38
21.90
22.24
71
5.82
Operating margin%
16.20
16.89
16.76
19.41
18.03
20.22
18.33
18.83
20.29
22.83
16.78
20.22
18.58
77
21.38
Net margin%
11.31
13.04
11.70
10.80
8.44
5.88
6.77
7.39
6.23
7.98
18.63
6.77
8.21
87
12.64
P/E ratio (avg)x
17.59
21.38
22.30
26.74
29.52
31.97
34.68
42.14
49.90
54.77
26.18
42.14
30.74
66
9.014
EV/EBITx
7.401
8.050
8.061
8.057
8.478
9.076
9.747
10.43
9.825
9.149
19.83
9.747
8.777
25
9.73
FCF yield (avg)%
24.18
24.88
24.76
27.72
27.63
28.85
26.76
27.76
29.35
27.65
25.29
27.76
27.64
9
16.51
FCF margin%
14.10
15.39
15.16
14.73
16.15
15.59
14.44
14.20
15.81
13.02
24.24
14.44
14.94
77
1.160
FCF / Net incomex
1.029
1.143
1.183
1.094
1.178
1.259
1.157
1.151
1.153
1.139
1.130
1.153
1.152
70
11.22
ROIC%
18.17
16.12
16.11
18.90
17.77
16.66
17.07
18.27
21.20
23.70
22.79
18.27
17.97
89
29.22
Return on equity%
34.03
36.65
33.67
33.97
35.20
37.71
37.50
37.86
39.41
41.68
23.29
37.86
37.07
56
5.08
Return on assets%
10.89
9.51
11.36
11.11
11.53
12.80
12.01
12.28
14.68
16.00
3.82
12.80
11.77
82
5.18
EPS₹
4.12
3.95
3.79
3.96
4.43
4.47
4.94
4.95
4.90
5.54
5.59
4.56%
2.91%
—
7.30
EPS growth%
21.98
20.03
19.37
18.10
18.65
16.36
17.17
14.90
14.33
11.68
20.61
14.90
17.64
52
11.86
Bookvalue per sh₹
4.55
5.26
5.11
5.00
5.19
5.76
6.27
6.65
7.16
7.97
8.38
8.97%
5.05%
—
10.18
FCF per share₹
5.58
5.92
5.24
5.65
6.05
5.78
5.14
5.12
4.98
5.52
11.26
(1.81%)
(0.55%)
—
5.70
Dividend per sh₹
5.92
6.76
6.93
7.58
8.99
9.91
10.37
10.60
12.63
14.13
3.35
9.46%
9.70%
—
6.21
Div yield (avg)%
0.40
0.40
0.40
0.94
0.40
0.40
0.40
0.71
0.40
0.40
13.25
0.40
0.40
21
29.33
Payout ratio%
29.30
28.99
27.60
28.05
30.57
30.54
32.95
34.40
34.79
36.80
4.13
34.40
30.55
62
17.49
Shares (diluted)M
25.04
24.74
25.38
29.72
29.17
28.94
34.25
39.71
40.92
45.68
17.17
9.39%
6.82%
71
19.43
Buyback yield%
4.05
1.41
0.40
0.40
0.40
0.40
2.34
0.40
1.99
4.23
26.66
1.99
0.91
70
0.469
D/E ratiox
0.645
0.677
0.698
0.713
0.751
0.803
0.786
0.772
0.687
0.600
0.534
0.772
0.706
81
182.9
Enterprise value₹M
285.2
253.2
247.9
250.5
262.5
229.3
214.1
206.3
221.2
233.3
34.06
(2.33%)
(1.46%)
41
21.53
LT debt₹M
85.16
82.90
74.72
75.72
77.49
72.89
79.21
77.36
73.03
75.55
254.0
(0.51%)
(0.21%)
23
Revenue
₹443.5M
6.59%
1.00×
Cost of revenue
₹284.7M
6.36%
0.98×
Operating expenses
₹49.92M
8.41%
1.19×