118.3
Revenue₹M
122.0
124.9
130.9
134.1
134.8
139.7
141.3
144.1
145.4
150.8
130.2
2.26%
2.65%
90
11.38
Revenue growth%
25.15
23.25
20.73
18.33
16.67
15.85
13.01
12.56
11.26
14.12
12.34
13.01
16.26
8
8.43
Gross margin%
25.11
25.65
24.25
24.44
23.35
23.50
22.81
25.41
24.50
21.86
14.44
23.50
24.35
85
20.64
Operating margin%
23.89
21.12
21.57
20.29
21.51
22.62
20.36
22.45
22.49
21.44
3.39
22.45
21.54
33
23.59
Net margin%
25.54
23.17
22.46
24.24
23.86
22.53
25.35
22.76
22.21
23.44
29.91
22.76
23.30
86
37.59
P/E ratio (avg)x
14.90
13.15
13.88
14.16
13.37
12.96
12.42
11.67
10.68
11.04
31.55
11.67
13.05
73
31.95
EV/EBITx
9.778
9.715
9.939
8.530
8.672
8.857
9.026
9.241
8.739
8.167
33.91
8.857
8.942
22
27.55
FCF yield (avg)%
26.22
24.62
27.57
29.20
27.52
26.63
27.08
29.62
28.03
29.87
18.80
28.03
27.54
26
21.69
FCF margin%
17.25
14.67
11.82
12.24
10.48
8.00
8.00
10.40
9.66
6.92
9.23
8.00
10.44
14
0.304
FCF / Net incomex
0.354
0.345
0.395
0.386
0.429
0.495
0.536
0.589
0.574
0.594
0.676
0.574
0.462
35
27.07
ROIC%
17.55
16.38
18.26
16.28
15.89
15.51
15.23
14.67
14.75
14.97
12.89
14.97
15.70
59
27.55
Return on equity%
26.63
29.45
26.81
26.26
24.14
24.49
27.04
28.59
28.09
30.79
7.74
28.09
26.92
91
19.52
Return on assets%
25.47
27.83
30.72
28.98
30.14
32.73
34.45
34.23
34.09
36.22
14.74
34.23
31.73
86
0.78
EPS₹
1.50
1.59
1.76
2.00
2.27
2.51
2.79
2.90
3.16
3.62
0.85
9.79%
11.03%
—
16.34
EPS growth%
15.03
14.68
17.64
15.08
17.70
18.06
17.17
16.10
19.03
21.14
19.96
18.06
17.40
58
2.52
Bookvalue per sh₹
3.29
3.25
3.38
3.85
3.74
3.84
4.52
4.99
5.20
5.32
3.40
7.27%
5.94%
—
2.87
FCF per share₹
3.73
3.82
4.03
4.45
4.34
4.61
4.58
4.98
5.24
4.99
1.75
2.82%
2.15%
—
2.80
Dividend per sh₹
4.50
4.50
4.17
4.23
3.91
4.51
4.84
5.41
5.47
5.10
1.66
5.47%
0.82%
—
3.72
Div yield (avg)%
8.89
10.53
9.47
12.11
12.24
10.73
8.55
8.33
5.64
2.78
18.08
8.33
9.18
60
25.84
Payout ratio%
3.40
4.68
7.55
8.22
5.42
8.06
10.16
11.08
13.36
11.57
11.85
11.08
8.14
44
18.80
Shares (diluted)M
24.89
29.64
32.67
35.46
35.59
37.42
44.06
51.84
59.85
68.13
18.52
13.87%
10.95%
70
2.82
Buyback yield%
27.54
29.49
31.49
30.93
31.72
31.37
34.36
36.76
39.32
41.27
5.66
36.76
31.60
36
1.520
D/E ratiox
0.361
0.356
0.317
0.342
0.382
0.375
0.405
0.434
0.475
0.456
0.226
0.434
0.379
11
43.95
Enterprise value₹M
20.66
19.42
17.98
19.07
18.92
20.14
19.47
19.46
16.60
17.37
46.13
(1.69%)
(3.03%)
91
98.85
LT debt₹M
202.9
243.6
273.6
309.9
320.2
379.8
376.5
424.5
512.3
538.0
81.85
10.93%
11.65%
58
Revenue
₹150.8M
2.65%
1.00×
Cost of revenue
₹81.57M
2.79%
1.01×
Operating expenses
₹36.32M
2.70%
1.00×
Property and equipment
17.91%
Goodwill & intangibles
16.11%
Spread over hurdle
(0.56%)