228.0
Revenue₹M
263.3
268.2
280.9
285.4
293.6
307.8
315.5
325.4
338.5
347.6
235.9
3.44%
3.19%
86
26.38
Revenue growth%
14.99
15.56
14.00
13.88
16.16
15.98
18.75
16.09
18.14
20.97
29.64
18.14
16.03
15
7.46
Gross margin%
11.34
9.21
12.08
12.09
12.71
14.01
15.66
16.19
13.58
15.40
28.43
15.40
13.14
12
5.91
Operating margin%
0.40
2.00
0.40
2.66
2.39
0.40
3.38
2.07
0.40
0.40
9.16
0.40
1.20
22
13.91
Net margin%
11.98
11.67
12.57
12.90
13.99
16.77
16.22
17.91
19.77
16.84
17.68
16.84
15.11
11
12.76
P/E ratio (avg)x
16.62
14.19
12.08
12.21
11.36
11.53
10.79
9.887
9.736
8.857
36.04
9.887
11.45
55
14.72
EV/EBITx
15.20
13.40
13.53
12.38
10.61
10.02
10.40
9.918
9.234
9.658
24.25
9.918
10.51
26
16.81
FCF yield (avg)%
16.35
14.18
16.26
18.00
19.97
18.23
19.04
21.46
21.17
22.82
27.85
21.17
18.63
38
9.67
FCF margin%
25.49
28.45
30.65
30.12
30.52
32.92
31.49
31.36
31.98
33.54
27.57
31.98
31.00
63
1.012
FCF / Net incomex
1.745
1.739
1.616
1.552
1.416
1.250
1.124
1.227
1.350
1.373
1.569
1.250
1.395
82
12.35
ROIC%
18.99
18.27
15.37
18.11
19.63
19.25
20.28
17.76
18.84
18.19
9.31
18.84
18.55
56
5.21
Return on equity%
9.41
7.73
5.18
4.65
6.39
7.41
8.36
6.29
6.55
5.85
26.83
6.55
6.47
78
14.10
Return on assets%
13.05
14.22
12.71
11.78
13.13
12.59
10.39
10.70
11.58
10.56
21.47
10.70
12.19
91
8.40
EPS₹
6.39
6.93
7.02
7.96
8.65
9.66
11.06
11.38
12.77
13.05
9.35
8.55%
7.83%
—
8.50
EPS growth%
24.86
22.31
21.46
21.81
19.79
17.64
18.72
17.33
15.93
17.63
22.47
17.63
19.26
39
1.24
Bookvalue per sh₹
3.08
3.49
3.49
3.59
3.33
3.81
3.60
4.14
4.27
4.05
2.48
3.99%
3.76%
—
4.45
FCF per share₹
7.99
8.08
9.07
9.91
9.04
10.15
9.36
8.77
8.53
9.53
4.83
1.05%
0.75%
—
5.99
Dividend per sh₹
12.16
12.84
13.81
13.85
15.16
15.24
17.74
18.44
19.54
23.76
3.61
9.40%
8.35%
—
29.45
Div yield (avg)%
27.07
25.70
23.34
24.79
22.09
20.40
18.56
17.79
18.57
20.20
20.19
18.57
21.24
51
6.98
Payout ratio%
27.97
30.37
28.46
30.37
33.02
31.08
29.08
27.89
26.44
24.11
20.00
27.89
28.77
6
50.46
Shares (diluted)M
51.11
48.17
45.67
49.58
47.86
50.98
52.31
50.53
54.84
57.45
49.02
3.72%
1.21%
13
29.73
Buyback yield%
30.05
32.09
32.48
34.10
37.09
39.65
37.41
38.69
36.91
38.67
20.82
38.67
37.00
42
1.696
D/E ratiox
0.653
0.776
0.883
1.026
1.017
1.005
1.138
1.200
1.343
1.457
0.899
1.200
1.022
49
63.16
Enterprise value₹M
126.7
129.7
130.4
138.8
149.0
142.1
152.3
147.6
138.9
140.2
266.5
(1.21%)
1.10%
60
118.8
LT debt₹M
274.5
254.1
245.3
216.9
209.4
205.5
213.4
224.1
193.0
174.9
314.1
(3.53%)
(5.84%)
91
Revenue
₹347.6M
3.19%
1.00×
Cost of revenue
₹221.9M
3.11%
0.99×
Operating expenses
₹53.99M
3.28%
1.01×
Cash and investments
15.47%
Spread over hurdle
59.40%