89.41
Revenue₹M
216.0
228.8
241.7
248.4
256.2
271.7
281.7
299.7
313.9
334.3
99.57
5.46%
5.07%
58
20.10
Revenue growth%
29.61
29.47
27.92
26.70
27.44
30.26
27.31
26.41
26.85
25.56
9.52
26.85
27.37
55
6.49
Gross margin%
18.92
21.84
23.36
25.20
28.15
26.82
25.74
27.65
25.90
27.53
14.62
26.82
25.82
91
7.89
Operating margin%
16.97
17.59
19.07
17.48
14.65
15.36
17.23
16.57
16.52
18.83
4.15
16.57
17.10
37
3.77
Net margin%
21.82
22.57
22.00
22.54
22.12
22.44
21.73
23.08
20.81
22.36
11.57
22.36
22.24
65
21.39
P/E ratio (avg)x
6.607
7.165
7.764
8.179
7.836
7.077
6.952
7.339
6.773
6.991
32.32
6.991
7.121
48
13.24
EV/EBITx
56.08
63.27
75.28
86.06
89.30
100.2
98.43
103.7
114.6
124.6
27.02
103.7
93.87
15
29.84
FCF yield (avg)%
14.78
11.98
14.59
13.14
13.00
13.80
10.83
12.45
13.62
11.73
13.27
12.45
13.07
47
25.52
FCF margin%
8.05
10.22
11.72
10.64
12.86
13.67
11.93
14.88
13.51
15.95
14.18
13.67
12.40
64
0.574
FCF / Net incomex
0.965
0.970
1.018
0.986
0.943
0.904
0.990
0.972
1.093
1.226
0.432
0.990
0.979
37
3.68
ROIC%
21.07
19.72
20.33
20.03
21.75
19.58
21.18
23.30
22.95
22.49
21.78
22.49
21.13
41
9.21
Return on equity%
30.18
29.81
31.59
32.58
35.23
32.43
32.98
31.72
29.99
32.84
15.18
32.43
32.08
39
8.51
Return on assets%
9.99
11.37
13.84
12.89
11.27
8.87
8.37
7.61
5.22
6.09
14.14
7.61
9.43
22
4.60
EPS₹
5.97
6.51
6.46
6.62
6.63
6.57
6.18
6.68
7.46
7.35
4.89
2.09%
3.24%
—
24.02
EPS growth%
22.88
22.66
20.95
23.25
24.29
25.22
24.43
26.85
28.97
29.58
20.35
26.85
24.36
9
2.49
Bookvalue per sh₹
4.23
4.66
4.92
4.53
4.87
4.96
4.62
4.80
5.50
5.59
11.07
2.79%
2.12%
—
7.87
FCF per share₹
16.15
18.39
20.68
21.57
22.63
26.75
32.33
33.91
34.20
40.44
9.04
12.31%
10.49%
—
9.55
Dividend per sh₹
6.83
7.55
7.56
8.37
8.29
9.24
10.16
11.70
12.82
13.20
9.75
9.75%
8.59%
—
24.06
Div yield (avg)%
3.48
6.24
5.76
3.14
5.55
7.97
9.26
6.58
7.60
8.03
2.08
7.97
6.41
34
9.39
Payout ratio%
13.54
10.84
13.24
15.91
16.84
18.27
18.46
16.81
14.09
13.07
5.77
16.81
15.00
37
11.63
Shares (diluted)M
10.85
9.531
9.616
8.843
8.657
8.322
8.067
8.073
8.678
7.653
11.66
(2.44%)
(4.29%)
57
25.71
Buyback yield%
9.80
7.56
5.25
5.02
5.53
5.29
5.33
4.84
2.75
0.40
15.00
4.84
5.27
23
1.067
D/E ratiox
1.331
1.312
1.320
1.518
1.623
1.759
1.782
1.982
2.142
2.579
0.642
1.982
1.691
38
39.63
Enterprise value₹M
71.52
76.87
71.69
76.38
82.96
80.15
76.31
77.36
84.11
90.63
38.05
1.78%
3.02%
13
38.81
LT debt₹M
119.8
123.4
142.8
159.0
164.2
192.9
203.7
235.5
246.7
246.8
201.6
8.49%
7.10%
18
Revenue
₹334.3M
5.07%
1.00×
Cost of revenue
₹231.1M
5.23%
1.02×
Operating expenses
₹39.68M
4.15%
0.92×
Cash and investments
14.76%
Spread over hurdle
(6.68%)