11.20
Revenue₹M
97.17
100.6
106.8
115.1
123.1
131.3
139.6
147.0
153.0
159.6
12.34
5.33%
5.83%
72
6.04
Revenue growth%
0.62
1.18
3.26
5.80
7.87
5.22
5.05
4.66
4.15
7.01
8.80
5.05
4.85
57
17.37
Gross margin%
26.14
24.93
24.07
25.76
28.07
30.40
27.53
24.97
25.65
24.50
5.18
25.65
25.70
14
24.78
Operating margin%
24.77
27.70
30.31
29.46
30.77
28.33
25.97
23.05
25.61
23.55
6.88
25.61
26.84
68
16.36
Net margin%
29.23
27.74
29.51
28.49
28.43
26.27
26.09
25.67
28.58
30.82
3.45
26.27
28.46
50
18.22
P/E ratio (avg)x
18.83
20.83
21.65
21.67
23.47
22.47
21.80
22.78
22.99
24.79
23.07
22.78
22.13
54
7.434
EV/EBITx
34.09
33.98
35.24
37.95
36.53
36.84
38.77
39.96
43.77
49.38
11.18
39.96
37.39
27
4.34
FCF yield (avg)%
13.36
14.62
14.43
14.75
13.90
13.55
12.32
14.81
15.89
18.88
24.26
14.81
14.52
41
7.01
FCF margin%
19.55
18.72
20.74
22.83
25.00
27.19
27.43
24.91
25.14
25.17
10.62
25.17
24.96
16
0.860
FCF / Net incomex
1.147
1.114
1.265
1.198
1.133
1.279
1.457
1.359
1.467
1.563
0.463
1.457
1.272
63
7.80
ROIC%
4.92
3.07
3.51
1.78
2.30
1.16
2.75
0.40
3.02
5.07
16.25
2.75
2.88
66
23.61
Return on equity%
4.71
6.25
8.36
8.12
9.93
7.37
5.10
4.78
7.21
7.51
13.95
7.21
7.29
33
24.76
Return on assets%
19.69
18.98
17.80
18.02
15.58
12.69
12.17
11.31
11.77
14.32
7.46
12.17
14.95
11
4.39
EPS₹
11.24
12.44
11.20
10.72
10.40
10.85
10.42
10.21
10.60
10.71
4.83
0.57%
(1.62%)
—
2.94
EPS growth%
9.61
8.20
6.74
7.96
10.09
8.48
7.42
9.62
8.32
5.38
5.97
8.32
8.26
44
11.08
Bookvalue per sh₹
9.07
9.76
8.60
7.52
7.07
6.44
6.81
5.90
5.91
5.95
6.70
(3.40%)
(4.60%)
—
11.35
FCF per share₹
8.68
8.40
9.13
8.03
8.03
7.83
8.37
9.10
8.06
7.46
14.15
(1.46%)
(2.67%)
—
4.74
Dividend per sh₹
9.28
8.42
8.41
9.16
9.90
9.26
8.75
7.85
8.43
9.08
6.74
(1.70%)
(1.33%)
—
29.05
Div yield (avg)%
22.54
21.72
19.00
21.94
20.20
18.51
19.88
22.48
21.19
24.09
3.28
21.19
21.45
92
15.20
Payout ratio%
18.48
15.72
18.50
15.57
15.30
16.88
15.08
17.29
17.04
15.59
18.00
16.88
16.30
30
4.843
Shares (diluted)M
3.744
3.608
3.614
3.483
3.191
3.427
3.774
4.130
3.811
3.889
5.035
4.04%
(0.31%)
57
7.53
Buyback yield%
6.14
5.56
2.84
4.51
5.00
7.09
9.31
11.33
12.24
13.08
7.43
11.33
6.62
20
0.590
D/E ratiox
1.586
1.834
2.039
2.465
2.451
2.772
3.096
3.288
3.214
3.367
1.795
3.214
2.618
90
120.8
Enterprise value₹M
112.4
110.4
127.3
128.9
137.4
156.4
150.1
160.3
183.1
204.6
90.97
8.28%
7.21%
43
120.2
LT debt₹M
53.61
54.60
54.78
59.82
60.88
63.14
59.03
57.67
58.24
55.08
7.128
(1.98%)
1.54%
67
Revenue
₹159.6M
5.83%
1.00×
Cost of revenue
₹105.2M
5.78%
0.99×
Operating expenses
₹16.82M
5.16%
0.94×
Property and equipment
16.05%