40.90
Revenue₹M
58.60
62.20
65.45
67.80
71.68
75.39
79.56
81.61
84.77
90.04
43.71
4.67%
4.63%
46
19.12
Revenue growth%
23.93
21.95
23.91
24.83
22.74
21.08
23.54
26.22
25.57
26.03
18.64
25.57
23.92
21
28.97
Gross margin%
22.19
21.45
24.28
23.94
25.50
22.76
24.91
23.34
26.22
28.73
20.42
24.91
24.11
49
22.13
Operating margin%
13.51
14.16
16.87
18.63
20.68
18.48
18.42
17.83
18.40
16.28
11.67
18.40
18.12
29
15.54
Net margin%
14.21
16.28
15.50
15.99
16.94
15.79
16.83
13.90
10.94
8.76
20.22
13.90
15.65
52
6.940
P/E ratio (avg)x
13.01
12.47
11.82
12.84
13.38
13.31
14.55
14.76
13.75
13.02
17.60
13.75
13.17
57
34.74
EV/EBITx
24.65
25.38
24.09
23.70
23.70
24.29
27.59
28.50
27.93
27.70
9.292
27.70
25.01
47
28.69
FCF yield (avg)%
12.94
11.47
14.44
16.20
15.35
15.28
14.49
15.10
13.49
10.79
19.40
14.49
14.46
38
8.14
FCF margin%
22.50
23.52
25.32
24.44
25.47
25.51
23.66
25.74
25.94
28.52
14.40
25.74
25.40
47
0.659
FCF / Net incomex
0.258
0.273
0.283
0.266
0.306
0.351
0.406
0.392
0.430
0.428
0.101
0.406
0.328
28
3.42
ROIC%
24.30
22.56
22.75
22.29
23.95
21.00
23.28
22.94
23.72
22.43
11.86
22.94
22.84
11
15.71
Return on equity%
20.87
18.76
15.92
17.99
17.41
16.01
17.66
16.34
14.74
16.71
21.04
16.34
17.06
10
18.90
Return on assets%
19.86
18.33
15.36
13.68
13.57
16.37
18.66
16.73
15.90
13.67
29.99
16.37
16.14
60
4.50
EPS₹
1.91
2.14
2.06
2.17
2.30
2.27
2.52
2.85
2.85
3.10
4.90
6.17%
5.42%
—
27.76
EPS growth%
11.20
13.32
10.88
13.34
11.00
10.02
11.67
10.82
13.77
13.71
28.00
11.67
11.43
89
3.97
Bookvalue per sh₹
3.57
3.84
3.51
3.46
3.38
3.10
3.29
3.49
3.78
3.49
2.18
0.63%
(1.05%)
—
2.30
FCF per share₹
3.01
3.07
3.13
3.39
3.39
3.87
3.61
3.44
3.98
4.26
3.23
4.69%
3.02%
—
0.76
Dividend per sh₹
0.78
0.81
0.76
0.83
0.83
0.85
0.85
0.75
0.80
0.85
2.09
0.58%
0.38%
—
11.99
Div yield (avg)%
13.71
14.31
14.63
13.66
15.27
16.65
18.06
21.06
20.31
18.26
26.35
18.26
15.96
14
2.34
Payout ratio%
0.50
0.84
0.40
0.40
0.71
0.40
0.40
0.40
0.40
2.37
15.37
0.40
0.40
79
10.79
Shares (diluted)M
9.880
9.145
8.108
7.351
6.569
6.577
6.854
6.985
7.389
7.114
10.83
1.61%
(3.84%)
32
24.23
Buyback yield%
10.90
10.93
10.97
12.93
15.48
15.18
12.97
12.88
13.50
12.12
7.10
12.97
12.90
16
1.782
D/E ratiox
0.457
0.499
0.532
0.517
0.535
0.609
0.691
0.644
0.681
0.727
0.891
0.681
0.572
36
123.7
Enterprise value₹M
174.2
208.5
248.0
239.5
277.0
301.6
294.9
302.3
347.2
385.2
57.46
6.82%
9.97%
82
66.23
LT debt₹M
66.79
58.08
54.90
54.75
57.10
51.00
50.10
43.40
40.50
36.91
8.535
(8.36%)
(5.10%)
63
Revenue
₹90.04M
4.63%
1.00×
Cost of revenue
₹48.02M
4.43%
0.98×
Operating expenses
₹17.68M
5.17%
1.05×
Property and equipment
16.72%
Return on capital
156.44%
Spread over hurdle
142.51%