115.6
Revenue₹M
93.85
101.5
108.8
115.7
125.0
133.7
139.3
146.2
156.0
166.6
127.0
5.92%
6.84%
64
14.37
Revenue growth%
20.78
21.29
20.69
20.88
20.34
19.16
19.77
20.92
23.03
21.97
9.31
20.92
20.83
85
14.44
Gross margin%
33.12
33.71
33.17
31.31
32.99
31.76
33.80
36.04
33.58
32.63
8.66
33.58
33.14
33
18.84
Operating margin%
11.40
13.25
15.55
16.96
14.86
17.32
16.73
14.80
14.93
13.05
19.92
14.93
14.90
63
2.20
Net margin%
2.50
3.80
1.48
4.01
6.37
4.37
2.06
1.15
2.54
4.95
6.71
2.54
3.17
34
23.95
P/E ratio (avg)x
23.51
25.40
27.92
31.54
29.68
30.76
31.14
31.50
31.91
34.95
27.97
31.50
30.95
21
6.088
EV/EBITx
32.39
33.38
39.60
45.66
49.95
50.67
59.25
60.61
69.26
81.69
15.11
60.61
50.31
16
13.97
FCF yield (avg)%
13.00
12.86
14.54
11.86
11.83
13.52
13.60
11.84
11.86
10.54
20.02
11.86
12.36
87
14.00
FCF margin%
14.40
16.23
16.71
18.95
20.46
19.69
21.40
19.68
16.89
19.20
2.17
19.68
19.07
22
0.721
FCF / Net incomex
1.408
1.676
1.894
2.054
2.340
2.525
2.978
3.091
3.648
3.687
1.363
3.091
2.433
66
28.02
ROIC%
6.58
8.12
11.11
13.71
11.15
12.40
15.19
12.40
12.72
15.03
16.37
12.72
12.40
45
23.61
Return on equity%
17.56
15.47
17.08
19.22
16.44
18.07
15.69
15.53
15.57
17.92
19.24
15.69
16.76
47
11.20
Return on assets%
23.67
23.86
26.30
25.76
28.60
27.49
26.48
26.17
25.25
28.04
7.28
26.48
26.23
44
2.10
EPS₹
4.48
4.61
4.75
5.35
5.53
5.81
6.90
7.29
7.74
7.78
2.31
7.05%
6.52%
—
13.29
EPS growth%
27.59
27.81
29.40
28.16
26.12
24.33
24.25
24.52
24.48
27.25
9.02
24.48
26.69
91
3.61
Bookvalue per sh₹
2.38
2.24
2.52
2.77
2.56
2.39
2.46
2.48
2.26
2.39
1.89
(1.39%)
(0.21%)
—
1.07
FCF per share₹
2.44
2.27
2.17
2.35
2.10
2.24
2.16
2.25
2.23
1.96
1.64
(1.39%)
(2.49%)
—
4.02
Dividend per sh₹
1.97
1.96
2.08
2.25
2.17
2.40
2.48
2.49
2.40
2.30
3.08
1.20%
2.04%
—
18.30
Div yield (avg)%
5.17
6.65
9.41
7.72
8.60
10.92
8.88
9.91
10.80
10.12
2.51
10.12
9.14
61
13.45
Payout ratio%
5.32
7.89
6.09
6.96
8.76
9.30
10.83
9.42
9.65
8.41
28.98
9.42
8.58
80
12.29
Shares (diluted)M
16.23
16.83
18.17
18.08
17.29
18.37
18.63
18.88
17.95
20.81
12.92
3.77%
2.42%
20
11.61
Buyback yield%
7.53
6.05
8.76
10.23
12.34
12.55
14.06
15.68
14.91
17.33
6.70
14.91
12.45
76
0.412
D/E ratiox
0.272
0.280
0.309
0.343
0.346
0.366
0.409
0.415
0.404
0.398
1.545
0.404
0.356
24
156.8
Enterprise value₹M
97.17
93.47
89.64
86.48
93.22
104.4
114.7
116.2
104.4
113.5
56.98
4.01%
2.29%
63
66.64
LT debt₹M
140.7
160.9
152.6
163.7
189.2
184.3
171.6
166.0
153.4
171.3
37.64
(1.96%)
2.88%
72
Revenue
₹166.6M
6.84%
1.00×
Cost of revenue
₹100.1M
6.64%
0.98×
Operating expenses
₹27.70M
7.40%
1.05×
Cash and investments
18.81%
Spread over hurdle
(0.82%)