68.02
Revenue₹M
87.76
96.80
105.0
115.9
124.2
132.8
143.2
156.3
170.2
188.2
73.31
8.66%
8.87%
59
29.40
Revenue growth%
17.53
16.03
15.15
16.83
19.71
21.94
24.63
23.27
22.89
20.79
25.24
22.89
20.25
34
2.00
Gross margin%
30.80
32.81
33.72
31.13
32.51
31.67
32.44
34.31
35.25
36.71
17.43
34.31
32.66
35
6.90
Operating margin%
8.72
8.17
10.39
8.50
10.57
9.30
7.11
6.74
9.04
9.99
17.79
9.04
8.88
73
24.32
Net margin%
15.09
13.28
10.95
12.24
12.46
14.76
15.68
15.13
12.28
12.71
25.81
14.76
12.99
24
20.93
P/E ratio (avg)x
7.767
7.665
8.683
9.246
10.45
9.943
9.836
9.494
8.723
8.067
12.55
9.494
8.984
10
21.12
EV/EBITx
32.26
32.37
32.58
32.97
35.49
34.76
34.62
33.41
31.77
29.67
37.20
33.41
32.77
50
13.46
FCF yield (avg)%
32.48
31.67
33.57
30.89
29.26
32.09
33.98
34.41
34.64
36.85
23.31
34.41
33.03
26
6.20
FCF margin%
9.70
12.15
12.30
13.54
12.51
12.79
15.28
17.71
16.93
16.06
27.71
16.06
13.17
23
0.701
FCF / Net incomex
1.645
1.759
1.949
1.778
1.589
1.553
1.506
1.686
1.718
1.928
0.585
1.686
1.702
65
8.14
ROIC%
4.74
4.49
3.90
3.52
6.12
7.50
4.77
2.06
0.40
0.68
11.13
2.06
4.20
78
7.97
Return on equity%
26.89
28.71
31.06
32.13
31.00
28.75
29.57
30.20
29.07
27.90
3.01
29.07
29.32
83
14.47
Return on assets%
10.33
11.84
14.08
16.64
14.93
15.79
14.15
12.94
11.74
9.19
13.20
12.94
13.51
12
5.11
EPS₹
5.77
5.72
6.47
5.77
5.59
5.20
5.32
5.34
5.19
5.73
5.51
0.52%
(0.74%)
—
27.27
EPS growth%
8.17
7.73
9.88
10.95
11.43
10.64
9.51
7.50
7.94
6.20
22.48
7.94
8.84
43
2.66
Bookvalue per sh₹
3.57
4.02
3.89
4.03
4.33
4.31
4.35
4.73
4.95
5.46
2.66
4.76%
4.10%
—
4.33
FCF per share₹
4.43
4.69
4.71
4.41
4.01
4.17
4.14
3.90
4.24
4.18
4.41
0.82%
(0.86%)
—
2.69
Dividend per sh₹
6.41
5.99
5.69
5.64
5.31
6.10
6.10
6.40
7.44
7.39
5.45
6.82%
0.78%
—
17.24
Div yield (avg)%
20.97
18.91
16.88
15.88
14.75
12.61
10.81
12.34
10.50
12.93
18.58
12.34
13.84
81
26.09
Payout ratio%
13.37
14.98
15.40
16.82
16.57
13.65
11.94
14.45
13.72
15.83
29.29
13.72
14.72
24
17.52
Shares (diluted)M
20.80
19.21
20.84
23.36
26.12
26.45
24.88
28.69
32.43
35.31
17.60
6.22%
5.13%
57
6.54
Buyback yield%
4.15
5.96
5.73
7.28
5.12
2.65
5.29
7.69
4.91
4.05
6.28
4.91
5.20
79
0.738
D/E ratiox
0.654
0.702
0.674
0.693
0.655
0.626
0.571
0.616
0.608
0.563
1.507
0.608
0.640
13
50.63
Enterprise value₹M
93.56
92.90
97.39
98.16
100.5
110.8
105.5
99.79
101.4
119.1
58.52
3.45%
2.10%
32
24.75
LT debt₹M
51.78
53.64
49.35
45.45
43.95
40.46
39.96
41.83
46.33
51.19
154.6
3.10%
(0.95%)
47
Revenue
₹188.2M
8.87%
1.00×
Cost of revenue
₹85.51M
9.29%
1.04×
Operating expenses
₹39.14M
8.31%
0.95×
Property and equipment
16.35%
Cash and investments
13.83%
Spread over hurdle
11.76%