100.4
Revenue₹M
86.35
95.26
103.0
113.6
122.9
129.9
138.3
146.6
155.5
169.7
111.0
6.68%
7.75%
24
8.30
Revenue growth%
9.05
11.25
9.59
7.42
9.13
9.23
8.30
7.40
5.47
5.64
26.45
7.40
8.67
37
19.87
Gross margin%
26.19
27.38
25.56
27.01
28.21
30.58
29.96
31.56
29.30
32.07
8.67
30.58
28.76
59
28.83
Operating margin%
8.74
10.88
7.88
10.42
12.81
11.37
14.03
14.15
15.45
14.38
21.81
14.15
12.09
14
14.61
Net margin%
12.76
15.53
17.79
20.45
22.96
21.97
21.33
24.15
22.03
21.65
12.26
21.97
21.49
11
15.05
P/E ratio (avg)x
45.03
53.28
60.66
68.64
74.38
79.63
86.72
92.96
97.60
106.5
28.76
92.96
77.00
32
23.49
EV/EBITx
30.61
32.98
36.68
34.85
32.63
35.28
36.84
41.28
42.41
42.38
6.901
41.28
35.98
76
6.22
FCF yield (avg)%
15.16
12.38
14.35
14.35
13.70
12.20
9.82
12.72
10.70
10.84
23.52
10.84
12.55
61
9.59
FCF margin%
20.56
19.22
20.19
21.17
23.41
20.70
21.90
19.87
18.84
16.70
12.03
19.87
20.37
92
1.484
FCF / Net incomex
1.523
1.664
1.569
1.662
1.854
2.022
1.936
1.981
1.901
1.988
0.356
1.981
1.878
54
3.66
ROIC%
17.86
17.83
17.22
20.14
20.90
18.54
16.60
19.51
17.86
19.49
7.47
18.54
18.20
47
18.85
Return on equity%
11.90
13.07
15.48
12.89
10.45
8.67
5.94
4.01
3.55
4.04
21.43
4.04
9.56
35
18.87
Return on assets%
18.28
18.99
18.81
18.53
18.96
17.73
19.22
19.09
19.14
21.28
10.02
19.14
18.97
14
8.97
EPS₹
4.62
4.18
4.48
4.96
4.64
4.92
5.23
5.58
5.95
6.68
9.82
7.59%
3.14%
—
6.19
EPS growth%
13.90
13.37
15.16
14.05
16.12
17.54
16.24
13.44
12.17
10.41
7.54
13.44
13.97
35
1.48
Bookvalue per sh₹
2.74
2.54
2.72
2.90
3.28
3.61
3.65
3.47
3.55
3.38
6.55
0.61%
1.26%
—
1.52
FCF per share₹
5.59
5.79
6.28
5.82
6.26
6.44
5.93
6.04
5.92
6.35
7.02
0.29%
0.32%
—
7.38
Dividend per sh₹
2.56
2.20
2.09
1.97
1.79
1.62
1.59
1.70
1.63
1.72
5.42
(0.79%)
(4.12%)
—
11.37
Div yield (avg)%
9.44
6.84
5.53
7.28
5.67
4.99
4.05
5.11
6.35
5.07
3.25
5.07
5.60
74
15.63
Payout ratio%
25.40
26.74
23.89
24.64
23.17
25.62
27.20
29.21
28.94
26.69
9.70
27.20
26.15
59
5.624
Shares (diluted)M
4.976
4.815
4.155
4.431
4.314
4.507
4.819
4.229
4.306
3.971
5.342
(1.64%)
(2.90%)
91
18.51
Buyback yield%
5.76
3.54
3.87
3.03
0.46
1.41
0.77
2.32
2.83
5.02
19.10
2.32
2.93
15
0.434
D/E ratiox
2.041
2.362
2.405
2.852
3.273
3.626
3.907
4.468
4.817
5.389
1.349
4.468
3.449
50
133.3
Enterprise value₹M
154.9
152.9
171.1
183.6
177.1
169.2
185.8
206.0
197.1
209.7
53.44
3.43%
2.86%
30
26.45
LT debt₹M
158.7
164.9
153.1
148.8
146.0
148.5
139.8
140.4
159.1
184.2
70.45
4.77%
2.43%
69
Revenue
₹169.7M
7.75%
1.00×
Cost of revenue
₹93.63M
7.79%
1.00×
Operating expenses
₹31.50M
7.84%
1.01×
Property and equipment
14.70%