162.5
Revenue₹M
386.1
395.7
403.1
423.4
437.3
452.3
466.3
487.7
497.0
516.8
167.7
3.39%
3.50%
76
22.94
Revenue growth%
1.88
0.40
1.33
0.40
0.40
1.61
1.28
3.20
1.46
0.40
17.60
1.46
1.31
54
11.89
Gross margin%
23.12
21.32
19.03
16.38
15.45
15.34
13.53
12.49
14.54
16.47
25.00
14.54
15.91
17
9.56
Operating margin%
21.33
19.26
17.46
17.54
19.82
20.41
23.10
22.10
20.54
22.14
23.01
22.10
20.48
63
28.02
Net margin%
7.39
8.10
8.50
9.22
9.22
8.93
11.72
14.24
11.99
11.40
17.59
11.72
9.22
85
30.83
P/E ratio (avg)x
35.59
33.29
33.70
31.59
31.70
30.77
29.95
30.00
26.52
27.08
21.82
29.95
31.18
46
37.40
EV/EBITx
6.713
6.945
7.459
7.963
7.959
8.729
10.09
10.69
11.64
13.07
26.74
10.69
8.346
71
16.92
FCF yield (avg)%
18.31
18.91
17.63
15.50
13.45
13.56
16.03
13.74
15.15
17.94
17.89
15.15
15.76
11
26.23
FCF margin%
7.59
9.59
10.10
10.71
9.56
10.78
13.51
16.29
15.39
15.48
10.36
15.39
10.74
41
0.839
FCF / Net incomex
0.611
0.584
0.611
0.688
0.686
0.655
0.756
0.752
0.774
0.765
0.874
0.756
0.687
92
4.78
ROIC%
22.78
23.66
22.16
21.29
19.91
22.47
24.31
26.17
26.75
27.35
14.44
26.17
23.22
84
11.23
Return on equity%
27.45
25.43
22.58
19.74
21.18
23.69
22.47
23.07
21.71
23.64
25.59
23.07
22.83
80
21.83
Return on assets%
21.49
19.24
16.58
14.36
14.45
12.40
11.24
11.89
14.30
13.32
13.55
12.40
14.33
75
14.25
EPS₹
11.13
12.73
13.39
13.46
13.36
13.03
14.75
17.47
17.37
18.81
15.54
7.09%
6.63%
—
25.94
EPS growth%
25.74
23.46
24.37
25.56
27.45
25.48
27.09
27.69
28.12
28.33
20.54
27.69
26.41
26
13.18
Bookvalue per sh₹
14.65
13.05
12.35
11.00
10.87
10.67
10.60
11.74
11.77
12.88
10.92
3.45%
(1.83%)
—
16.03
FCF per share₹
16.67
15.97
14.69
13.89
14.34
13.65
14.94
14.06
13.26
13.28
17.59
(1.53%)
(2.69%)
—
6.33
Dividend per sh₹
18.05
16.52
16.46
15.78
14.21
13.29
13.29
12.07
12.33
12.44
3.33
(2.63%)
(3.37%)
—
8.25
Div yield (avg)%
13.82
12.63
14.29
15.79
13.56
14.20
13.98
15.50
17.03
14.79
28.79
14.79
14.24
46
7.55
Payout ratio%
3.36
5.68
7.84
8.54
10.12
7.49
5.62
4.28
4.24
2.95
6.78
4.28
5.65
93
17.89
Shares (diluted)M
28.57
31.29
36.05
36.81
36.15
39.36
38.24
39.50
39.22
44.83
18.42
4.40%
6.41%
81
3.47
Buyback yield%
4.67
6.79
3.88
3.26
2.10
3.70
3.33
5.81
6.58
6.91
17.85
5.81
4.28
84
0.620
D/E ratiox
0.646
0.608
0.626
0.599
0.528
0.559
0.520
0.511
0.482
0.470
0.601
0.511
0.543
78
48.30
Enterprise value₹M
193.6
170.6
160.3
160.7
167.6
167.1
146.9
139.3
143.6
151.2
367.1
(2.04%)
(2.65%)
67
25.99
LT debt₹M
530.2
546.1
646.4
618.1
696.2
744.5
859.3
832.4
885.6
840.7
287.9
3.85%
6.43%
9
Revenue
₹516.8M
3.50%
1.00×
Cost of revenue
₹303.4M
3.63%
1.01×
Operating expenses
₹102.7M
3.17%
0.97×
Spread over hurdle
81.36%