96.65
Revenue₹M
189.3
193.4
201.1
212.6
217.3
222.5
234.1
238.2
249.7
253.5
102.5
3.13%
3.13%
70
4.12
Revenue growth%
25.28
25.55
25.10
27.61
28.06
26.97
29.94
29.01
27.30
28.48
28.45
28.48
27.45
84
18.23
Gross margin%
18.80
21.61
19.42
18.03
15.70
16.70
14.86
12.71
11.67
14.39
17.57
14.39
16.20
78
6.86
Operating margin%
24.67
24.72
27.54
26.75
25.53
27.49
27.62
25.10
25.11
27.66
27.24
27.49
26.14
73
26.59
Net margin%
1.69
3.56
3.89
3.96
5.02
3.87
4.11
2.04
0.40
2.66
14.22
2.66
3.71
81
7.003
P/E ratio (avg)x
37.37
41.45
48.06
53.30
55.96
62.42
69.62
73.48
88.13
96.78
21.13
73.48
59.19
32
37.87
EV/EBITx
30.13
27.39
25.63
26.99
29.06
30.76
29.92
27.90
30.99
28.59
22.76
29.92
28.82
64
24.22
FCF yield (avg)%
18.96
20.31
18.28
18.40
21.08
18.09
17.92
14.93
15.52
18.07
10.28
17.92
18.18
8
23.06
FCF margin%
17.34
18.60
18.08
16.23
15.95
13.60
11.61
11.07
8.61
10.40
15.13
11.07
14.77
12
0.980
FCF / Net incomex
0.234
0.246
0.249
0.222
0.207
0.215
0.184
0.169
0.151
0.149
0.640
0.169
0.211
62
14.93
ROIC%
20.15
17.38
14.97
17.46
16.74
18.51
17.41
17.04
15.48
14.76
18.35
17.04
17.21
66
8.17
Return on equity%
12.75
12.83
11.76
13.69
15.87
18.80
17.50
15.21
12.62
14.76
15.29
15.21
14.22
88
2.78
Return on assets%
21.64
20.57
22.43
21.21
18.92
17.83
19.01
21.81
21.04
23.35
28.76
21.04
21.12
44
0.84
EPS₹
3.95
3.95
4.41
4.17
4.37
4.70
4.87
5.01
4.60
4.35
0.87
(0.09%)
0.16%
—
29.43
EPS growth%
23.07
22.71
21.09
18.96
21.44
22.42
20.43
18.23
15.61
13.81
25.25
18.23
20.76
12
0.91
Bookvalue per sh₹
1.92
1.88
2.00
2.08
1.83
1.63
1.43
1.24
1.10
1.19
1.94
(8.22%)
(4.94%)
—
1.36
FCF per share₹
4.38
4.95
5.14
4.92
5.10
5.72
5.87
6.14
6.42
6.05
0.70
3.47%
3.85%
—
4.57
Dividend per sh₹
4.15
4.45
4.18
4.01
3.74
3.25
3.42
3.76
3.58
3.36
0.80
(2.12%)
(2.90%)
—
10.70
Div yield (avg)%
14.28
14.93
14.17
12.94
14.54
13.74
16.31
15.51
12.55
11.04
10.25
13.74
14.23
6
6.18
Payout ratio%
15.33
13.02
12.97
12.17
12.66
11.72
13.61
16.34
18.84
18.59
25.17
16.34
13.31
65
12.52
Shares (diluted)M
9.567
8.507
8.850
9.252
9.448
8.034
8.366
8.177
8.427
7.336
12.14
(4.93%)
(4.11%)
45
11.47
Buyback yield%
14.57
16.55
18.51
19.61
18.34
20.83
19.75
19.94
22.27
20.28
14.76
20.28
19.68
47
1.792
D/E ratiox
0.445
0.419
0.420
0.358
0.386
0.368
0.323
0.277
0.273
0.236
1.096
0.277
0.363
30
42.98
Enterprise value₹M
147.4
139.6
156.7
169.3
160.6
149.4
157.0
164.4
182.9
182.4
61.24
2.58%
1.52%
40
234.5
LT debt₹M
196.2
198.9
192.5
191.0
193.1
194.2
205.6
229.4
256.2
280.5
71.15
7.75%
5.02%
78
Revenue
₹253.5M
3.13%
1.00×
Cost of revenue
₹176.9M
3.33%
1.02×
Operating expenses
₹47.68M
2.44%
0.94×
Goodwill & intangibles
18.05%
Spread over hurdle
(11.44%)