30.28
Revenue₹M
84.93
91.05
95.20
103.0
107.5
112.6
118.5
123.7
128.9
135.5
31.58
4.73%
5.13%
67
10.66
Revenue growth%
6.82
7.71
5.94
7.24
8.66
7.06
4.77
4.38
3.07
3.67
18.28
4.38
6.38
15
4.44
Gross margin%
23.75
22.74
22.20
20.40
18.51
16.35
19.19
17.66
17.84
17.18
13.57
17.66
18.85
80
9.79
Operating margin%
12.86
15.84
16.52
14.49
12.54
14.31
13.31
12.08
14.92
17.19
16.68
14.31
14.40
18
29.68
Net margin%
7.09
4.88
2.36
2.97
2.03
3.97
2.09
0.40
2.67
1.70
20.74
2.09
2.51
59
33.35
P/E ratio (avg)x
25.98
23.97
24.14
25.27
26.95
29.29
27.38
31.39
32.51
32.07
34.84
31.39
27.16
46
28.92
EV/EBITx
40.43
44.34
50.06
49.66
50.51
55.50
55.35
65.59
77.01
90.79
22.80
65.59
52.93
88
8.05
FCF yield (avg)%
22.58
20.08
22.36
22.10
23.74
21.96
21.50
21.90
24.81
25.55
22.67
21.96
22.23
40
3.03
FCF margin%
23.99
23.04
20.57
21.64
19.15
16.66
18.91
18.20
19.32
19.80
12.15
18.91
19.56
11
1.060
FCF / Net incomex
0.991
0.915
0.811
0.833
0.773
0.825
0.874
0.798
0.837
0.847
0.794
0.837
0.835
42
7.51
ROIC%
14.46
13.93
12.02
9.23
10.70
13.53
15.06
13.48
14.70
13.38
24.45
13.53
13.50
90
16.43
Return on equity%
11.42
14.22
13.25
13.88
16.65
17.14
16.85
19.01
20.86
19.37
18.28
19.01
16.75
40
20.53
Return on assets%
21.15
18.59
21.10
22.14
19.67
18.39
15.54
13.39
13.25
11.64
17.38
13.39
18.49
55
29.22
EPS₹
36.90
42.07
42.18
49.51
55.20
60.75
63.96
64.16
76.15
79.49
32.59
7.56%
8.49%
—
17.67
EPS growth%
5.22
3.92
2.27
0.40
0.40
1.84
0.81
0.40
1.33
0.40
21.16
0.81
1.07
25
32.28
Bookvalue per sh₹
8.31
7.73
7.98
7.86
8.70
9.43
9.63
8.53
9.02
8.38
8.75
(0.75%)
0.64%
—
25.47
FCF per share₹
56.49
65.95
72.63
76.37
79.31
88.22
94.14
93.85
100.92
104.59
33.10
5.69%
7.51%
—
6.99
Dividend per sh₹
20.44
21.01
19.15
18.10
18.09
18.36
15.79
15.74
16.82
15.50
5.26
(3.05%)
(2.27%)
—
21.23
Div yield (avg)%
10.02
9.60
12.46
12.94
14.29
12.71
9.76
7.61
9.32
11.46
6.03
9.76
10.74
54
2.33
Payout ratio%
9.58
8.73
8.69
9.04
9.75
8.34
8.40
6.34
5.56
3.56
26.13
6.34
8.55
28
4.410
Shares (diluted)M
3.501
3.295
3.437
3.410
3.278
3.487
3.231
3.329
3.113
2.674
4.407
(3.99%)
(2.21%)
93
5.62
Buyback yield%
8.92
8.00
8.64
8.88
7.52
8.94
11.11
8.75
9.65
7.36
28.92
8.94
8.81
84
0.682
D/E ratiox
0.232
0.243
0.219
0.222
0.236
0.218
0.209
0.224
0.236
0.228
0.432
0.224
0.226
9
102.5
Enterprise value₹M
186.4
209.8
250.6
247.1
297.1
307.7
316.4
354.5
382.0
440.1
61.86
8.17%
9.20%
47
103.2
LT debt₹M
56.11
51.71
52.20
53.69
54.29
56.15
57.78
61.17
58.36
65.02
48.61
3.67%
1.99%
88
Revenue
₹135.5M
5.13%
1.00×
Cost of revenue
₹87.55M
5.23%
1.01×
Operating expenses
₹33.73M
5.36%
1.02×
Property and equipment
19.01%