18.91
Revenue₹M
83.34
90.90
99.66
108.3
119.2
130.1
140.0
153.5
162.6
178.8
20.78
8.45%
8.74%
30
3.00
Revenue growth%
20.58
22.65
23.14
21.87
22.48
19.53
17.12
15.31
15.56
14.33
20.19
15.56
20.05
86
20.96
Gross margin%
29.75
27.61
30.04
32.23
30.27
27.84
29.71
30.78
33.66
33.33
17.52
30.78
30.15
41
26.17
Operating margin%
11.79
11.10
12.39
11.16
10.31
10.07
11.55
12.90
15.81
16.56
5.31
12.90
11.67
91
10.15
Net margin%
14.08
17.06
15.96
13.88
15.47
17.22
17.13
18.90
19.66
21.07
15.20
18.90
17.09
94
32.73
P/E ratio (avg)x
12.13
12.32
10.59
10.89
10.95
10.59
9.735
10.12
10.34
11.26
7.327
10.34
10.74
92
35.40
EV/EBITx
10.31
9.692
9.566
10.28
10.86
10.15
11.28
11.74
11.92
12.53
22.28
11.74
10.59
47
20.41
FCF yield (avg)%
24.60
21.94
22.54
22.97
21.98
21.43
18.57
17.21
18.08
17.22
26.84
18.08
21.69
82
22.90
FCF margin%
27.05
24.73
25.77
22.88
24.04
24.41
27.35
27.88
28.64
31.03
19.32
27.88
26.41
87
0.942
FCF / Net incomex
1.747
1.810
1.926
1.748
1.968
1.756
1.806
1.944
1.986
2.201
1.371
1.944
1.868
69
12.52
ROIC%
7.91
10.19
9.00
8.50
11.38
8.86
10.70
11.82
13.65
14.39
22.02
11.82
10.45
69
28.81
Return on equity%
2.65
4.28
6.98
4.23
2.62
4.11
1.16
3.75
5.76
7.13
18.07
4.11
4.17
80
2.43
Return on assets%
0.40
0.40
0.40
1.73
0.95
1.52
0.40
2.84
1.63
1.94
24.93
1.63
1.24
21
3.20
EPS₹
2.83
3.00
3.09
3.14
3.15
3.01
3.32
3.16
3.25
3.37
3.41
1.39%
2.59%
—
16.74
EPS growth%
12.94
14.04
16.77
17.97
15.35
13.16
14.31
12.12
14.82
14.00
24.53
14.00
14.17
10
1.75
Bookvalue per sh₹
1.00
1.12
1.16
1.19
1.34
1.32
1.52
1.64
1.65
1.77
1.32
5.70%
5.17%
—
0.73
FCF per share₹
0.46
0.41
0.38
0.37
0.38
0.41
0.44
0.43
0.40
0.38
2.62
0.03%
(2.38%)
—
2.08
Dividend per sh₹
3.01
3.18
2.95
3.19
3.09
3.08
3.20
3.54
3.73
4.06
2.20
5.57%
2.55%
—
5.45
Div yield (avg)%
18.14
18.74
20.52
22.75
22.44
21.69
19.95
19.06
21.58
20.16
17.22
20.16
20.34
64
21.79
Payout ratio%
6.06
4.65
3.70
2.12
5.04
2.56
1.98
0.78
0.40
2.41
29.53
1.98
2.49
41
25.38
Shares (diluted)M
38.29
38.66
36.65
35.80
40.03
44.43
49.94
58.38
61.75
58.59
26.52
7.91%
5.81%
13
4.91
Buyback yield%
17.54
19.41
21.01
23.01
23.11
22.40
23.22
25.06
23.44
22.80
16.05
23.22
22.91
10
0.718
D/E ratiox
1.626
1.636
1.735
1.829
1.750
1.874
2.111
2.197
2.259
2.169
0.169
2.169
1.852
22
80.56
Enterprise value₹M
220.8
244.9
276.0
296.8
318.6
329.9
353.6
410.0
440.1
480.1
34.93
8.55%
8.44%
33
124.6
LT debt₹M
65.82
65.76
69.83
74.44
72.64
81.28
87.38
84.90
82.96
83.39
122.3
2.80%
1.84%
26
Revenue
₹178.8M
8.74%
1.00×
Cost of revenue
₹122.2M
8.96%
1.02×
Operating expenses
₹39.67M
8.39%
0.97×
Property and equipment
18.93%
Spread over hurdle
(7.30%)