350.5
Revenue₹M
298.4
314.8
325.5
336.0
344.8
360.6
385.4
405.2
431.6
445.1
386.3
5.24%
4.59%
12
5.62
Revenue growth%
12.86
14.80
17.67
18.88
16.81
19.34
17.81
14.83
12.34
10.16
12.18
14.83
15.82
94
7.70
Gross margin%
12.91
14.28
14.95
15.09
16.13
17.84
17.92
19.53
18.18
19.21
25.95
18.18
16.99
64
24.81
Operating margin%
30.54
30.62
28.80
30.00
32.35
32.18
31.81
31.97
30.91
33.31
12.69
31.97
31.36
44
5.15
Net margin%
25.38
26.91
28.42
28.77
30.66
32.17
33.96
36.06
34.51
32.87
21.94
33.96
31.42
42
15.00
P/E ratio (avg)x
13.77
15.88
15.83
15.50
16.55
17.64
17.46
18.02
20.54
18.89
27.61
18.02
17.01
39
31.64
EV/EBITx
42.84
40.99
40.53
40.66
47.42
49.20
54.84
53.78
51.17
51.59
20.47
51.59
48.31
30
17.80
FCF yield (avg)%
8.09
6.92
8.88
11.83
14.22
16.98
15.57
17.70
20.56
18.72
18.14
17.70
14.90
75
23.86
FCF margin%
8.34
8.34
8.41
5.73
5.74
3.13
4.48
2.71
0.53
0.40
2.32
2.71
5.11
27
1.182
FCF / Net incomex
0.743
0.657
0.694
0.721
0.766
0.756
0.760
0.764
0.811
0.765
0.998
0.764
0.758
38
23.06
ROIC%
18.84
21.84
24.68
26.79
25.74
23.85
25.61
23.89
22.30
22.93
23.48
23.85
23.87
19
19.47
Return on equity%
8.91
6.34
7.72
6.19
5.52
6.45
8.25
8.03
7.59
5.76
3.19
7.59
7.02
81
4.62
Return on assets%
13.34
14.62
13.77
14.15
11.42
11.78
13.90
15.33
14.66
16.81
13.77
14.66
14.02
8
16.97
EPS₹
10.80
11.47
9.95
9.64
10.41
10.11
10.30
11.01
10.98
9.42
18.21
(1.98%)
(1.79%)
—
4.20
EPS growth%
21.09
21.84
19.03
19.56
22.28
21.79
21.98
22.66
21.99
22.48
16.42
21.99
21.91
71
8.59
Bookvalue per sh₹
6.59
6.88
7.38
8.90
8.69
9.58
11.44
12.75
12.62
13.39
3.57
9.03%
8.04%
—
12.35
FCF per share₹
20.07
20.12
19.32
19.42
21.60
23.95
25.83
26.57
26.46
29.12
10.46
6.16%
4.26%
—
19.40
Dividend per sh₹
7.13
7.60
8.16
9.68
9.96
11.62
12.82
13.97
14.12
16.05
10.12
10.01%
8.98%
—
2.55
Div yield (avg)%
10.85
11.73
12.05
9.41
8.95
7.31
6.83
7.67
7.60
8.69
13.98
7.60
8.82
37
21.66
Payout ratio%
14.64
11.88
11.63
9.04
10.66
10.45
8.29
8.23
7.50
4.71
20.49
8.23
9.74
39
7.998
Shares (diluted)M
8.179
9.359
9.440
9.098
9.239
8.757
8.833
8.975
9.547
9.658
7.782
0.89%
1.40%
8
17.11
Buyback yield%
25.52
22.69
24.62
24.00
21.06
23.91
26.66
24.60
27.46
25.67
28.81
25.67
24.61
40
1.190
D/E ratiox
2.101
2.221
2.691
2.872
3.149
3.350
3.678
4.277
4.301
5.116
0.678
4.277
3.249
60
21.44
Enterprise value₹M
49.63
49.93
43.84
47.08
42.71
37.14
38.83
40.47
38.73
33.20
224.6
(4.91%)
(5.21%)
35
164.9
LT debt₹M
48.07
50.09
54.91
59.00
64.91
70.40
70.09
82.08
95.24
95.08
210.1
7.93%
7.36%
91
Revenue
₹445.1M
4.59%
1.00×
Cost of revenue
₹196.5M
4.14%
0.96×
Operating expenses
₹103.4M
4.59%
1.00×