65.78
Revenue₹M
261.0
274.1
287.9
312.2
339.1
355.9
379.8
409.1
430.9
449.8
68.42
5.81%
6.45%
31
12.86
Revenue growth%
8.54
6.49
3.79
3.66
3.29
3.33
4.05
4.96
6.55
6.69
15.42
4.96
4.50
52
28.24
Gross margin%
16.30
14.46
11.94
10.47
11.42
13.23
15.80
16.26
13.77
15.26
12.65
15.26
14.12
81
28.51
Operating margin%
13.01
13.84
15.51
15.76
14.52
13.80
13.68
12.20
14.01
13.66
23.19
13.68
13.82
42
13.12
Net margin%
11.77
12.02
12.49
13.30
10.80
9.67
10.62
11.11
10.26
10.71
28.49
10.62
10.96
67
22.42
P/E ratio (avg)x
30.34
26.90
24.62
24.97
26.21
27.52
29.64
26.94
27.94
26.17
11.17
27.52
26.92
59
27.83
EV/EBITx
34.50
37.36
38.97
40.89
44.93
48.46
47.37
45.73
46.90
48.53
21.76
47.37
45.33
58
10.12
FCF yield (avg)%
22.36
21.12
22.13
23.43
24.41
25.47
23.25
23.49
26.45
23.98
2.37
23.98
23.46
36
29.44
FCF margin%
12.35
14.58
13.76
11.37
9.93
10.47
7.89
5.52
6.56
4.78
9.82
6.56
10.20
76
1.426
FCF / Net incomex
1.203
1.141
1.164
1.018
0.903
0.863
0.757
0.831
0.780
0.821
0.189
0.821
0.883
36
12.77
ROIC%
15.66
17.76
20.45
18.25
17.91
18.46
17.31
16.64
15.02
13.86
3.51
16.64
17.53
21
4.56
Return on equity%
21.04
20.43
20.96
18.74
17.66
19.99
17.21
17.90
19.09
20.75
24.80
19.09
19.54
41
23.09
Return on assets%
24.72
22.38
23.05
22.14
19.52
21.93
20.20
21.29
22.47
20.42
12.57
21.29
22.03
40
9.47
EPS₹
10.52
10.58
10.26
9.65
9.17
8.92
8.72
8.93
9.58
10.98
9.69
3.67%
0.16%
—
3.18
EPS growth%
7.07
6.45
5.17
7.03
7.39
10.14
10.47
8.85
11.18
13.15
4.18
10.47
8.12
50
4.19
Bookvalue per sh₹
8.38
7.59
7.33
7.74
8.20
8.08
7.86
7.28
7.20
7.02
4.03
(3.04%)
(3.10%)
—
16.40
FCF per share₹
24.90
27.11
30.53
30.79
35.60
36.60
37.91
37.56
36.98
38.91
15.20
1.79%
6.03%
—
11.00
Dividend per sh₹
9.08
8.70
9.40
9.54
8.60
7.95
6.94
7.48
8.18
7.56
7.06
(2.56%)
(1.41%)
—
6.43
Div yield (avg)%
16.67
15.58
13.27
16.17
17.22
19.82
22.19
24.08
22.72
23.54
6.97
22.72
18.52
78
17.82
Payout ratio%
24.22
23.48
22.44
24.04
26.98
27.57
28.53
26.16
23.67
23.68
14.87
26.16
24.13
10
18.67
Shares (diluted)M
30.97
33.32
38.52
45.31
44.44
50.85
54.60
61.77
63.67
65.51
17.73
8.07%
9.69%
36
13.53
Buyback yield%
29.98
30.96
31.55
33.55
34.23
33.62
31.97
34.69
32.10
34.21
26.29
33.62
32.83
7
0.902
D/E ratiox
1.316
1.366
1.273
1.360
1.250
1.155
1.082
1.003
1.073
1.116
0.940
1.082
1.203
92
0.153
Enterprise value₹B
0.957
1.113
1.272
1.433
1.735
1.909
2.265
2.425
2.710
3.057
0.132
11.99%
13.88%
65
62.62
LT debt₹M
272.3
283.3
316.0
350.1
384.4
383.7
446.8
462.3
531.7
545.3
258.6
7.24%
7.45%
27
Revenue
₹449.8M
6.45%
1.00×
Cost of revenue
₹265.5M
6.55%
1.01×
Operating expenses
₹70.11M
6.09%
0.97×
Goodwill & intangibles
15.42%
Spread over hurdle
47.12%