105.5
Revenue₹M
129.0
134.0
135.8
141.3
147.3
150.1
155.8
157.8
160.8
166.1
108.4
2.43%
2.98%
64
26.36
Revenue growth%
7.21
9.61
12.07
13.79
11.95
13.67
11.54
12.80
13.43
15.55
28.26
13.43
12.44
28
5.36
Gross margin%
25.92
25.51
23.77
24.68
22.24
19.50
21.94
20.34
21.44
22.34
12.92
21.44
22.29
88
2.72
Operating margin%
27.87
25.45
23.37
23.35
21.04
20.29
19.39
17.70
20.00
17.50
20.47
19.39
20.67
68
6.63
Net margin%
0.40
0.40
0.40
1.64
3.22
4.44
4.54
5.52
5.13
3.62
11.23
4.54
3.42
19
12.75
P/E ratio (avg)x
22.61
20.97
20.18
20.42
19.00
19.33
20.19
17.57
15.70
16.02
35.64
17.57
19.75
72
6.277
EV/EBITx
22.98
23.39
22.17
19.29
19.63
19.12
18.90
19.36
18.83
19.03
27.37
19.03
19.33
70
26.02
FCF yield (avg)%
10.94
9.31
11.62
13.51
10.58
10.50
7.75
10.70
11.86
12.62
26.11
10.70
10.82
16
20.76
FCF margin%
11.21
8.92
9.18
11.77
8.90
7.54
7.82
9.35
10.23
12.80
11.02
9.35
9.26
91
0.289
FCF / Net incomex
2.216
2.526
2.498
2.446
2.577
2.625
3.002
3.134
3.678
4.083
1.265
3.134
2.601
72
23.64
ROIC%
25.33
23.49
22.66
21.75
20.85
18.96
18.74
17.10
16.85
15.41
25.76
17.10
19.91
28
16.34
Return on equity%
29.20
27.26
25.72
25.79
25.45
22.87
25.67
25.38
26.93
28.29
20.23
25.67
25.76
88
22.90
Return on assets%
9.89
12.82
12.65
10.35
11.12
12.12
11.61
10.24
11.17
9.56
2.28
11.17
11.15
71
0.99
EPS₹
1.41
1.50
1.49
1.75
1.75
1.83
2.11
2.40
2.54
2.62
1.06
8.39%
7.76%
—
12.37
EPS growth%
23.96
24.93
23.62
20.96
18.98
19.82
16.94
19.83
20.19
22.38
20.96
19.83
20.58
34
0.88
Bookvalue per sh₹
3.68
4.11
4.19
4.86
5.55
5.58
6.29
6.61
7.47
8.58
3.24
9.09%
9.61%
—
2.63
FCF per share₹
2.69
2.77
2.99
3.30
3.69
4.00
4.02
3.88
3.97
4.46
3.38
3.88%
5.71%
—
3.51
Dividend per sh₹
1.24
1.36
1.29
1.37
1.40
1.51
1.32
1.32
1.47
1.43
1.67
0.38%
0.73%
—
5.53
Div yield (avg)%
17.98
18.53
18.95
20.32
18.33
21.31
19.94
16.95
15.43
16.39
27.02
16.95
18.43
12
25.24
Payout ratio%
3.12
4.76
5.74
6.10
4.78
4.31
7.21
7.49
7.59
6.79
25.04
7.21
5.92
74
18.60
Shares (diluted)M
19.87
23.28
22.37
24.30
25.25
29.26
34.17
36.53
39.53
38.16
18.76
8.61%
6.72%
94
22.99
Buyback yield%
30.54
29.35
31.77
29.28
31.20
29.61
27.44
29.95
32.06
31.71
18.62
29.95
30.25
89
1.410
D/E ratiox
1.511
1.312
1.186
1.165
1.270
1.358
1.296
1.310
1.367
1.482
1.646
1.358
1.311
46
14.93
Enterprise value₹M
118.0
138.5
155.5
148.9
161.6
157.0
169.5
199.9
216.4
227.7
70.77
7.10%
8.65%
57
48.89
LT debt₹M
159.4
164.2
186.2
209.4
207.9
213.0
246.0
261.1
258.4
242.0
101.2
3.09%
3.58%
20
Revenue
₹166.1M
2.98%
1.00×
Cost of revenue
₹70.64M
2.74%
0.98×
Operating expenses
₹37.88M
2.76%
0.98×
Goodwill & intangibles
18.14%