306.7
Revenue₹M
122.6
131.5
145.5
154.4
165.2
182.6
195.2
211.7
233.2
254.3
323.4
9.01%
8.54%
6
25.16
Revenue growth%
22.34
25.21
27.44
29.08
28.73
30.61
31.08
30.90
33.77
32.48
5.68
31.08
29.84
93
6.68
Gross margin%
3.13
3.65
6.49
4.51
3.10
4.70
1.97
1.90
0.91
0.70
14.47
1.90
3.11
8
28.22
Operating margin%
2.29
3.46
3.36
3.99
2.65
2.39
0.40
1.83
0.40
2.98
6.69
1.83
2.52
69
2.67
Net margin%
8.42
8.68
7.23
5.20
6.74
5.20
3.00
1.70
0.40
2.57
11.78
2.57
5.20
43
27.21
P/E ratio (avg)x
18.35
16.46
16.79
15.50
13.91
15.48
15.81
15.76
14.45
15.69
12.82
15.69
15.73
54
19.11
EV/EBITx
25.14
23.90
24.58
23.96
20.27
20.10
17.82
16.78
17.54
17.57
24.36
17.57
20.18
19
18.55
FCF yield (avg)%
27.35
28.46
31.29
32.22
31.29
30.75
28.34
30.03
32.97
32.78
2.64
30.75
31.02
40
11.85
FCF margin%
5.08
5.36
4.12
4.49
4.04
6.29
9.07
11.42
8.72
6.76
27.55
8.72
5.83
88
0.113
FCF / Net incomex
1.879
2.120
2.054
2.357
2.798
2.691
3.157
3.269
3.310
3.803
1.697
3.269
2.745
21
17.47
ROIC%
24.57
22.27
19.62
22.22
22.93
20.25
18.37
17.93
20.64
22.65
15.04
20.25
21.43
15
8.54
Return on equity%
12.53
11.11
11.96
13.78
14.45
13.78
14.03
16.52
18.01
19.40
18.89
16.52
13.91
13
4.43
Return on assets%
14.70
13.35
13.96
13.59
12.29
11.00
12.84
12.37
15.03
12.57
3.44
12.57
13.09
36
9.58
EPS₹
11.64
11.97
10.30
9.71
8.56
9.25
9.44
9.02
8.35
7.42
10.18
(2.82%)
(3.92%)
—
3.40
EPS growth%
20.77
20.15
21.68
21.04
23.15
21.47
23.62
21.88
20.90
22.35
28.48
21.88
21.57
40
2.82
Bookvalue per sh₹
8.41
8.69
8.69
9.41
10.73
10.26
10.29
10.37
9.87
10.20
12.78
(1.01%)
3.51%
—
8.62
FCF per share₹
7.63
8.09
8.48
7.86
8.05
7.89
7.67
6.95
6.02
6.17
13.05
(5.18%)
(3.58%)
—
6.43
Dividend per sh₹
14.16
14.83
15.82
15.47
14.51
14.12
13.06
14.49
15.23
16.62
12.26
2.75%
2.75%
—
8.38
Div yield (avg)%
26.61
23.96
23.70
25.00
27.68
25.85
23.73
24.90
27.10
25.26
24.80
25.26
25.13
94
3.63
Payout ratio%
15.85
18.39
20.73
21.58
22.35
24.54
24.83
25.45
25.23
25.48
2.16
25.23
23.44
25
13.90
Shares (diluted)M
12.05
10.22
10.62
9.617
9.509
9.402
9.970
10.03
10.82
11.03
14.13
3.01%
(1.26%)
24
7.63
Buyback yield%
18.84
20.02
17.27
17.25
16.91
19.84
22.01
22.95
23.57
21.93
14.05
22.01
19.93
51
1.059
D/E ratiox
1.489
1.481
1.364
1.415
1.515
1.431
1.527
1.371
1.448
1.422
0.935
1.431
1.440
57
332.8
Enterprise value₹M
232.2
242.8
259.0
286.6
316.9
366.8
394.5
420.2
469.9
485.1
254.1
8.89%
7.52%
67
172.8
LT debt₹M
151.1
161.3
172.2
192.3
214.4
236.6
224.7
242.2
235.6
214.1
203.7
(0.04%)
3.40%
62
Revenue
₹254.3M
8.54%
1.00×
Cost of revenue
₹178.0M
8.73%
1.02×
Operating expenses
₹48.85M
8.25%
0.97×
Spread over hurdle
(9.25%)