102.7
Revenue₹M
96.56
102.0
106.9
114.8
121.4
131.4
137.1
146.3
156.1
164.3
112.5
6.23%
5.99%
20
7.99
Revenue growth%
24.07
24.31
22.95
22.55
23.06
24.93
27.33
26.37
24.93
23.37
24.46
24.93
24.19
59
5.19
Gross margin%
21.11
18.54
17.65
19.18
17.35
19.30
17.69
16.11
13.46
11.96
24.46
16.11
17.67
49
21.29
Operating margin%
9.86
8.30
7.79
8.60
7.65
9.85
7.85
10.61
11.62
10.83
16.50
10.61
9.23
46
19.36
Net margin%
23.88
26.42
27.17
25.47
28.16
27.90
27.18
27.94
30.27
32.96
29.12
27.94
27.54
13
19.41
P/E ratio (avg)x
21.56
21.16
18.90
17.05
15.27
13.07
11.11
10.21
9.463
9.036
24.43
10.21
14.17
41
19.23
EV/EBITx
19.19
16.59
15.11
13.10
12.93
13.55
12.84
11.53
10.83
10.48
19.05
11.53
13.01
92
8.85
FCF yield (avg)%
7.56
6.34
4.30
2.17
0.48
3.20
4.18
2.57
3.83
3.90
5.22
3.83
3.87
23
28.59
FCF margin%
1.32
2.43
2.48
0.48
0.66
0.40
2.90
2.30
3.14
4.98
22.72
2.90
2.36
88
0.304
FCF / Net incomex
2.274
2.644
2.729
3.056
3.288
3.593
3.820
4.568
4.999
5.698
1.026
4.568
3.440
80
17.96
ROIC%
12.18
14.54
14.49
17.23
14.84
15.64
17.19
18.15
17.64
16.00
10.26
17.19
15.82
80
20.48
Return on equity%
19.70
21.70
21.47
23.39
25.42
28.10
28.73
28.65
28.42
28.01
4.83
28.42
26.72
32
16.03
Return on assets%
9.55
7.95
6.05
6.83
9.77
9.85
7.61
7.40
5.67
4.24
3.39
7.40
7.51
38
7.72
EPS₹
8.71
9.15
8.19
7.62
6.91
6.53
6.21
5.64
6.06
6.14
7.95
(2.33%)
(3.40%)
—
24.48
EPS growth%
24.96
23.77
26.14
25.79
27.81
28.51
27.22
24.84
25.95
27.75
14.57
27.22
26.04
43
4.83
Bookvalue per sh₹
12.32
12.07
12.11
14.51
14.51
14.35
14.18
17.13
20.13
23.37
6.12
9.99%
6.67%
—
2.20
FCF per share₹
7.81
7.47
7.14
7.08
7.18
6.97
6.20
6.63
6.29
6.20
4.58
(2.89%)
(2.66%)
—
1.98
Dividend per sh₹
8.43
8.17
7.89
7.80
8.72
9.07
8.27
9.22
9.86
11.02
1.30
4.79%
2.32%
—
21.25
Div yield (avg)%
23.87
26.32
24.09
21.87
22.81
20.80
23.75
21.56
21.46
18.56
19.80
21.46
22.34
9
25.86
Payout ratio%
27.85
26.58
27.22
25.33
25.62
23.28
26.06
28.91
30.65
30.55
5.32
28.91
26.90
30
10.04
Shares (diluted)M
11.98
13.16
12.26
11.39
12.42
11.94
11.20
11.94
11.09
11.47
10.11
(1.57%)
(0.39%)
18
8.57
Buyback yield%
12.43
11.49
8.71
7.94
10.53
11.56
14.27
11.99
10.67
11.05
6.22
11.56
11.27
19
0.223
D/E ratiox
0.411
0.426
0.417
0.365
0.392
0.377
0.392
0.337
0.299
0.299
0.817
0.337
0.384
61
80.67
Enterprise value₹M
55.38
65.37
76.39
86.90
83.90
88.03
102.7
117.3
138.4
151.4
59.82
12.53%
12.28%
49
52.80
LT debt₹M
54.63
59.71
64.37
61.38
67.24
70.04
73.64
66.38
67.16
63.45
99.98
(1.15%)
2.11%
82
Revenue
₹164.3M
5.99%
1.00×
Cost of revenue
₹115.0M
5.99%
1.00×
Operating expenses
₹36.35M
6.23%
1.02×
Goodwill & intangibles
18.84%
Spread over hurdle
(6.19%)