118.6
Revenue₹M
331.5
345.1
360.6
376.3
379.9
396.8
403.5
416.2
432.7
433.6
127.9
2.68%
2.85%
77
20.95
Revenue growth%
17.98
16.14
18.64
20.43
21.65
22.87
20.64
21.78
23.52
26.40
19.56
22.87
21.14
22
13.74
Gross margin%
24.72
27.22
28.22
26.15
25.51
25.19
22.44
20.03
22.66
20.22
8.56
22.44
24.96
75
8.03
Operating margin%
5.52
3.44
5.40
7.28
5.58
6.57
7.78
10.29
12.73
10.67
9.62
10.29
6.92
64
20.88
Net margin%
25.06
26.82
25.83
27.60
28.47
28.00
29.99
27.09
27.33
28.88
8.20
28.00
27.46
90
9.067
P/E ratio (avg)x
10.53
12.26
11.71
13.52
12.80
14.28
14.78
16.05
15.91
17.00
24.30
15.91
13.90
55
15.67
EV/EBITx
58.62
68.78
76.91
86.31
99.58
98.22
105.8
104.6
106.4
104.8
20.85
104.8
98.90
57
29.61
FCF yield (avg)%
12.56
14.25
15.42
14.39
15.62
14.06
15.57
12.89
14.72
13.02
29.47
14.06
14.32
14
26.64
FCF margin%
16.11
17.18
15.43
15.32
14.33
15.46
16.23
14.08
15.46
12.52
5.89
15.46
15.44
54
1.156
FCF / Net incomex
1.324
1.308
1.427
1.440
1.564
1.691
1.747
1.684
1.564
1.667
0.759
1.684
1.564
6
27.24
ROIC%
28.27
30.45
28.92
30.69
30.33
30.10
30.82
28.06
29.43
27.73
28.36
29.43
29.77
88
17.08
Return on equity%
13.46
11.28
11.30
10.08
7.77
6.96
7.55
4.80
6.74
4.50
22.49
6.74
7.66
66
9.47
Return on assets%
13.88
12.86
11.16
9.33
10.15
9.57
8.25
9.27
8.38
9.22
20.98
9.22
9.45
16
15.82
EPS₹
17.34
16.47
15.29
16.81
17.97
19.80
21.15
21.81
19.25
17.23
17.19
(0.84%)
0.10%
—
4.00
EPS growth%
26.20
28.89
28.15
29.87
30.32
30.89
30.27
30.67
32.44
33.42
11.41
30.89
30.30
80
25.58
Bookvalue per sh₹
14.55
15.26
16.28
17.35
20.43
22.01
26.56
29.63
34.60
40.07
35.54
14.43%
11.10%
—
38.10
FCF per share₹
13.56
12.78
12.95
12.93
13.19
14.81
16.50
18.00
19.88
18.87
19.78
7.43%
3.76%
—
39.23
Dividend per sh₹
27.56
25.41
24.20
22.40
19.64
16.71
17.96
18.86
19.19
18.20
33.47
(1.51%)
(4.21%)
—
10.98
Div yield (avg)%
26.36
23.65
23.51
24.70
27.48
28.56
30.21
27.83
25.32
27.54
10.00
27.83
26.92
34
17.56
Payout ratio%
0.40
0.40
3.23
2.64
4.83
5.87
6.81
4.68
1.83
1.80
8.93
4.68
2.94
64
13.51
Shares (diluted)M
13.81
14.08
16.07
15.09
14.40
16.80
17.81
20.44
20.38
23.27
13.37
10.08%
4.97%
16
14.94
Buyback yield%
30.54
32.18
30.47
28.40
29.13
28.33
26.52
24.29
21.46
21.45
14.73
24.29
28.37
17
0.501
D/E ratiox
0.918
0.871
0.790
0.752
0.645
0.619
0.604
0.523
0.458
0.432
1.407
0.523
0.632
73
56.80
Enterprise value₹M
134.8
139.7
155.2
171.9
169.0
196.8
190.6
203.1
206.1
242.9
281.2
7.52%
6.03%
24
41.35
LT debt₹M
28.36
27.56
30.93
34.60
33.30
38.11
42.85
42.15
44.70
52.16
272.0
9.39%
7.85%
56
Revenue
₹433.6M
2.85%
1.00×
Cost of revenue
₹275.7M
2.82%
1.00×
Operating expenses
₹90.32M
3.31%
1.05×
Cash and investments
18.74%
Spread over hurdle
(3.68%)