151.9
Revenue₹M
279.7
280.1
289.5
295.0
298.0
308.0
315.0
317.4
321.0
326.8
161.7
1.86%
1.76%
11
14.93
Revenue growth%
17.96
16.57
15.56
16.18
13.59
16.25
14.16
15.86
14.87
12.88
15.98
14.87
15.71
25
4.65
Gross margin%
33.09
30.73
29.55
27.81
28.18
29.46
26.61
24.16
22.42
19.86
13.88
24.16
28.00
93
11.73
Operating margin%
15.77
17.54
20.20
19.93
21.74
22.72
19.73
22.26
25.21
26.44
15.02
22.72
20.97
12
17.60
Net margin%
29.98
32.24
33.23
30.83
30.03
27.28
27.31
28.48
26.95
27.64
21.51
27.31
29.23
87
17.38
P/E ratio (avg)x
21.66
22.17
22.35
21.54
21.28
23.42
22.21
23.80
22.66
24.55
30.76
23.42
22.28
11
25.76
EV/EBITx
27.48
30.43
34.52
39.86
47.11
47.37
53.69
56.36
63.07
74.88
32.99
56.36
47.24
43
26.48
FCF yield (avg)%
17.58
14.99
15.86
17.57
16.29
15.28
12.47
14.09
13.98
16.40
7.30
14.09
15.57
56
11.10
FCF margin%
27.75
27.65
26.43
27.51
25.29
25.63
23.16
23.02
22.87
19.92
11.93
23.02
25.46
30
1.584
FCF / Net incomex
0.091
0.084
0.089
0.090
0.084
0.078
0.081
0.088
0.079
0.086
1.739
0.081
0.085
78
17.43
ROIC%
6.15
8.78
9.65
10.15
8.39
10.71
13.41
13.58
12.48
10.06
24.78
12.48
10.10
52
3.05
Return on equity%
6.16
8.73
10.64
10.99
10.46
9.67
10.24
13.16
15.09
14.67
12.27
13.16
10.55
85
23.09
Return on assets%
6.03
4.27
4.75
2.62
2.66
2.67
0.88
2.59
2.90
1.25
19.59
2.59
2.67
54
2.46
EPS₹
4.85
4.69
5.00
5.39
5.99
5.76
6.05
6.51
7.19
6.33
2.59
1.09%
2.52%
—
22.04
EPS growth%
7.67
8.40
10.66
10.03
7.69
7.11
9.31
12.17
9.33
6.99
26.92
9.31
8.86
71
3.51
Bookvalue per sh₹
6.48
6.93
7.57
7.46
7.70
8.79
8.80
10.11
10.86
11.22
3.26
7.83%
6.86%
—
3.89
FCF per share₹
4.75
5.17
5.12
5.38
5.76
6.32
5.91
5.24
5.01
5.48
4.71
(1.00%)
0.96%
—
0.93
Dividend per sh₹
4.21
4.32
3.98
4.28
4.02
3.72
3.84
3.68
3.80
3.66
4.69
(1.89%)
(0.87%)
—
11.07
Div yield (avg)%
24.25
24.00
22.70
21.74
19.71
20.82
21.00
19.33
17.69
19.26
7.89
19.33
20.91
9
29.52
Payout ratio%
5.36
6.22
8.94
7.41
6.72
8.96
7.71
8.25
7.07
8.39
26.81
8.25
7.56
95
22.49
Shares (diluted)M
22.09
21.73
21.56
21.30
24.70
26.10
26.63
26.15
29.40
27.86
23.44
2.44%
2.38%
36
14.01
Buyback yield%
16.34
17.36
17.55
19.40
21.52
20.66
20.61
18.54
15.87
16.79
15.53
18.54
18.04
55
0.902
D/E ratiox
1.055
0.932
0.936
0.882
0.869
0.886
0.885
0.970
0.852
0.883
0.185
0.885
0.885
51
258.2
Enterprise value₹M
266.2
261.4
264.9
241.6
259.5
259.8
254.8
242.5
232.8
215.0
266.8
(3.69%)
(2.14%)
11
91.66
LT debt₹M
192.8
200.9
203.8
196.1
188.9
187.2
194.6
227.2
235.4
270.8
45.22
7.47%
4.44%
90
Revenue
₹326.8M
1.76%
1.00×
Cost of revenue
₹226.2M
2.03%
1.03×
Operating expenses
₹57.33M
1.35%
0.96×
Cash and investments
15.35%
Spread over hurdle
(0.67%)