138.9
Revenue₹M
69.64
75.11
82.41
89.49
95.27
101.9
110.7
121.0
128.9
143.1
144.1
8.48%
8.51%
45
24.81
Revenue growth%
26.17
23.66
21.45
22.03
20.26
22.17
22.28
20.83
19.77
17.97
9.44
20.83
21.74
90
25.77
Gross margin%
18.87
17.92
16.87
16.03
13.82
14.11
11.55
11.09
13.68
12.04
21.72
12.04
13.96
66
18.11
Operating margin%
20.10
17.19
19.02
19.43
20.59
23.36
25.10
23.99
23.65
21.70
20.33
23.65
21.15
80
26.17
Net margin%
25.79
23.65
22.53
20.92
20.20
17.80
15.26
14.09
14.17
13.05
28.15
14.17
19.00
18
27.23
P/E ratio (avg)x
59.56
68.84
69.96
82.34
90.72
88.70
93.79
101.5
115.4
134.9
9.052
101.5
89.71
38
24.28
EV/EBITx
17.52
21.02
23.33
27.49
28.71
31.67
36.66
43.61
42.46
46.46
18.71
42.46
30.19
83
10.99
FCF yield (avg)%
10.31
13.00
13.06
15.32
14.72
14.67
12.38
12.30
13.69
12.59
13.32
12.59
13.03
20
7.52
FCF margin%
9.30
9.17
10.04
12.60
12.51
14.31
15.07
16.82
16.03
17.81
20.49
16.03
13.46
36
0.348
FCF / Net incomex
1.755
1.644
1.556
1.486
1.435
1.613
1.608
1.746
1.577
1.412
1.420
1.608
1.592
54
23.54
ROIC%
27.05
28.96
26.64
24.20
24.97
23.00
22.21
24.45
23.55
24.23
10.57
23.55
24.34
65
8.48
Return on equity%
22.92
23.51
26.08
23.95
21.53
20.64
20.35
17.91
20.07
19.50
15.62
20.07
21.09
23
3.21
Return on assets%
13.03
15.56
15.01
12.93
15.53
14.68
15.22
16.48
14.10
11.54
26.05
14.68
14.85
21
1.09
EPS₹
0.32
0.29
0.26
0.25
0.21
0.21
0.19
0.20
0.17
0.14
1.14
(7.65%)
(7.90%)
—
21.73
EPS growth%
21.57
21.65
24.25
24.00
22.44
20.46
17.87
19.95
18.66
19.41
11.44
19.41
21.02
31
0.89
Bookvalue per sh₹
1.69
1.82
1.90
1.89
2.23
2.62
2.89
3.00
3.11
3.35
0.80
8.48%
7.30%
—
0.29
FCF per share₹
1.63
1.70
1.69
1.66
1.85
1.83
1.93
2.14
2.35
2.68
1.08
7.74%
5.65%
—
0.17
Dividend per sh₹
1.08
0.96
0.83
0.85
0.75
0.66
0.73
0.80
0.71
0.64
0.59
(3.22%)
(5.59%)
—
9.33
Div yield (avg)%
0.40
0.40
1.72
4.27
4.12
3.28
2.12
0.40
0.40
0.40
29.03
0.40
1.06
36
8.47
Payout ratio%
16.53
14.53
13.90
13.54
12.00
10.69
8.38
9.14
9.22
10.72
3.76
9.22
11.36
15
68.25
Shares (diluted)M
111.2
109.8
107.1
106.2
124.1
134.5
160.1
185.2
221.4
239.4
67.46
14.05%
9.87%
57
6.58
Buyback yield%
20.39
21.87
21.97
22.17
19.57
17.24
15.15
15.44
14.18
15.22
3.32
15.22
18.41
11
0.581
D/E ratiox
0.612
0.707
0.845
0.907
1.013
1.131
1.274
1.434
1.585
1.548
1.595
1.434
1.072
73
138.5
Enterprise value₹M
86.24
92.63
101.6
110.7
111.1
112.3
119.5
135.2
140.3
133.1
86.42
3.68%
5.58%
43
129.5
LT debt₹M
25.19
29.50
27.99
29.24
27.27
26.40
27.25
26.24
25.16
26.76
96.93
(0.38%)
0.69%
17
Revenue
₹143.1M
8.51%
1.00×
Cost of revenue
₹64.46M
8.59%
1.01×
Operating expenses
₹34.42M
8.48%
1.00×
Cash and investments
16.38%