358.2
Revenue₹M
352.0
364.2
369.4
383.8
397.8
408.4
413.0
425.3
441.3
443.2
378.6
2.18%
2.37%
55
11.22
Revenue growth%
15.25
15.62
16.46
16.88
18.68
16.05
14.20
11.61
13.31
11.17
11.63
13.31
15.44
95
27.86
Gross margin%
13.76
15.80
13.75
13.58
16.01
18.41
16.44
15.20
16.07
18.73
21.74
16.44
15.90
18
6.37
Operating margin%
15.51
17.14
16.53
17.58
19.44
20.22
17.31
15.28
15.77
17.99
24.88
17.31
17.22
51
2.04
Net margin%
20.23
19.73
20.24
22.03
24.13
23.28
23.95
25.33
23.65
22.34
6.94
23.65
22.81
65
17.92
P/E ratio (avg)x
21.10
23.79
26.15
26.73
28.02
27.57
30.48
29.98
33.09
33.68
32.37
30.48
27.80
88
9.907
EV/EBITx
28.07
26.87
29.88
28.47
32.45
34.96
36.62
35.94
34.78
35.01
34.74
35.01
33.61
91
12.90
FCF yield (avg)%
5.46
4.29
5.84
4.23
3.47
3.44
2.72
3.54
5.52
3.19
23.55
3.44
3.89
41
15.37
FCF margin%
2.61
4.16
3.09
4.28
2.25
2.47
3.48
0.49
1.20
0.40
21.47
1.20
2.54
78
0.138
FCF / Net incomex
0.762
0.811
0.771
0.793
0.859
0.823
0.889
0.889
0.943
0.888
0.300
0.889
0.841
59
5.03
ROIC%
33.39
34.25
31.46
32.40
32.71
32.63
34.30
35.25
37.02
34.49
9.53
34.49
33.82
33
11.64
Return on equity%
7.88
9.52
8.84
6.96
6.59
3.78
6.62
9.21
8.21
7.81
8.15
7.81
7.85
14
5.74
Return on assets%
27.51
30.04
29.96
27.84
27.50
27.51
24.75
25.04
24.20
21.71
7.20
24.75
27.50
71
6.31
EPS₹
11.57
13.19
15.46
16.25
18.51
18.82
18.08
20.67
24.03
23.60
6.59
4.98%
8.75%
—
3.34
EPS growth%
28.76
29.36
27.19
28.82
27.44
27.59
26.23
24.28
22.13
23.36
20.40
24.28
27.31
81
2.69
Bookvalue per sh₹
5.87
5.66
5.38
4.74
4.47
4.19
4.44
4.17
4.10
4.20
6.72
(1.22%)
(2.99%)
—
10.91
FCF per share₹
16.24
17.80
18.51
19.18
19.03
20.89
22.07
25.60
26.13
28.69
9.32
8.56%
5.90%
—
6.47
Dividend per sh₹
5.76
5.74
5.79
5.17
5.40
5.77
5.06
5.23
5.20
4.67
3.61
(2.86%)
(2.61%)
—
21.62
Div yield (avg)%
21.93
21.22
20.04
17.26
18.96
18.02
16.85
18.17
16.12
16.23
25.76
16.85
18.10
90
5.09
Payout ratio%
10.84
12.67
10.19
10.87
11.67
10.30
10.05
12.15
10.66
9.49
25.42
10.30
10.75
88
14.62
Shares (diluted)M
15.69
16.72
16.55
16.48
15.68
16.78
17.71
16.54
15.07
17.06
14.31
1.70%
0.70%
86
27.57
Buyback yield%
3.28
4.46
1.68
4.29
5.32
5.19
6.04
3.20
1.76
0.40
27.88
3.20
3.79
91
0.211
D/E ratiox
1.370
1.556
1.655
1.672
1.729
1.944
1.941
1.818
2.053
1.982
1.464
1.944
1.773
77
160.9
Enterprise value₹M
400.3
460.0
430.9
446.3
472.9
550.4
540.2
622.5
720.3
807.0
336.6
11.28%
8.23%
8
256.7
LT debt₹M
61.62
64.05
60.77
69.68
66.67
68.43
68.24
64.49
71.55
81.76
412.0
4.17%
2.87%
81
Revenue
₹443.2M
2.37%
1.00×
Cost of revenue
₹259.0M
1.90%
0.95×
Operating expenses
₹70.33M
3.25%
1.09×
Spread over hurdle
48.59%