411.2
Revenue₹M
220.3
236.1
254.3
279.4
299.2
329.3
357.5
389.6
422.9
463.5
442.6
9.15%
8.39%
59
16.66
Revenue growth%
19.70
21.95
23.76
24.44
22.69
24.58
22.09
23.20
22.68
24.24
5.39
23.20
22.94
59
13.33
Gross margin%
12.28
11.54
12.02
11.26
11.49
14.36
17.01
17.77
19.39
16.55
20.35
17.01
13.32
64
5.25
Operating margin%
12.49
10.65
9.41
10.24
12.74
9.92
9.98
7.54
6.18
5.22
6.54
7.54
9.95
13
8.80
Net margin%
4.26
1.28
4.06
3.92
4.77
2.97
1.55
0.85
1.11
0.40
16.66
1.11
2.26
8
36.79
P/E ratio (avg)x
47.96
56.27
63.16
75.62
85.48
87.11
93.42
105.4
112.1
116.9
10.84
105.4
86.29
52
6.237
EV/EBITx
13.34
13.17
14.47
13.54
13.29
13.33
14.95
16.83
18.61
20.73
32.70
16.83
14.01
95
8.35
FCF yield (avg)%
22.28
21.29
20.53
18.62
17.92
19.75
17.23
14.32
15.54
16.09
15.47
16.09
18.27
23
5.86
FCF margin%
9.63
9.37
11.27
13.88
16.82
16.95
17.48
19.36
20.59
18.99
19.84
18.99
16.88
35
0.241
FCF / Net incomex
1.483
1.472
1.363
1.281
1.409
1.401
1.337
1.455
1.572
1.755
0.668
1.455
1.432
49
22.29
ROIC%
23.28
24.98
25.89
27.38
25.58
27.89
25.55
24.11
24.37
25.12
4.07
25.12
25.33
72
20.63
Return on equity%
25.23
24.81
25.95
25.18
23.60
24.29
25.86
27.53
29.38
32.24
5.11
27.53
25.55
7
9.92
Return on assets%
16.29
15.87
15.32
14.05
16.03
18.99
16.39
17.42
17.61
19.80
29.31
17.61
16.34
45
8.65
EPS₹
2.53
2.70
2.49
2.50
2.65
2.72
2.31
2.01
1.84
1.96
9.25
(5.84%)
(2.32%)
—
16.12
EPS growth%
17.31
16.74
14.81
14.42
12.26
10.41
12.62
10.36
8.98
6.90
20.65
10.36
12.44
17
14.47
Bookvalue per sh₹
11.07
10.63
10.25
11.52
11.06
11.35
10.88
10.60
11.65
10.55
11.23
(0.94%)
0.50%
—
17.73
FCF per share₹
10.67
10.47
10.29
9.80
10.92
11.34
11.22
10.58
11.67
11.38
16.99
0.81%
1.58%
—
4.82
Dividend per sh₹
17.12
18.88
20.81
23.08
26.50
28.14
30.95
29.69
32.11
36.44
19.15
6.58%
7.70%
—
12.51
Div yield (avg)%
12.95
12.64
10.33
10.13
12.70
10.24
9.95
9.48
11.45
12.75
4.84
10.24
10.89
54
16.30
Payout ratio%
6.01
5.27
8.24
10.53
11.74
12.73
14.02
16.26
14.49
11.58
20.59
14.02
11.66
83
8.503
Shares (diluted)M
12.26
11.30
11.60
12.42
13.79
15.03
15.29
16.18
15.02
13.90
8.639
0.17%
2.38%
42
26.87
Buyback yield%
12.01
14.08
12.89
11.96
13.16
15.87
17.83
18.03
20.34
19.37
27.86
18.03
14.98
62
0.427
D/E ratiox
2.015
2.179
2.275
2.423
2.371
2.378
2.550
2.316
2.251
2.084
0.477
2.316
2.296
59
143.7
Enterprise value₹M
52.13
54.37
48.37
49.75
44.27
41.23
44.23
49.51
54.35
49.81
251.9
2.39%
(1.14%)
83
337.7
LT debt₹M
442.2
485.4
489.3
462.1
532.6
598.4
680.5
644.1
592.5
606.0
261.0
2.61%
4.01%
22
Revenue
₹463.5M
8.39%
1.00×
Cost of revenue
₹324.5M
8.39%
1.00×
Operating expenses
₹65.79M
8.38%
1.00×
Spread over hurdle
37.80%