166.8
Revenue₹M
223.9
245.7
260.9
285.6
309.5
335.0
356.5
381.1
406.1
443.2
184.0
7.44%
7.71%
44
4.82
Revenue growth%
19.87
21.41
22.08
22.18
20.73
23.68
26.50
24.38
23.03
22.17
27.47
23.68
22.18
26
6.87
Gross margin%
20.37
18.89
20.92
21.29
23.16
20.18
22.40
25.32
26.08
25.73
24.85
25.32
21.85
31
18.87
Operating margin%
10.09
7.61
6.27
3.74
0.88
0.40
0.40
0.99
0.48
0.40
17.94
0.40
0.93
38
6.19
Net margin%
13.83
11.07
10.48
12.09
12.08
10.43
11.93
10.88
11.02
10.37
23.43
10.88
11.04
78
17.95
P/E ratio (avg)x
48.47
50.91
58.36
58.18
63.52
66.47
64.89
75.28
79.60
94.37
22.11
75.28
64.20
54
16.79
EV/EBITx
20.16
19.90
20.34
22.46
25.14
25.64
28.79
30.62
30.13
29.99
10.22
29.99
25.39
89
26.80
FCF yield (avg)%
1.44
3.56
2.91
5.67
7.77
9.68
7.74
6.53
4.30
5.64
6.15
6.53
5.66
74
21.82
FCF margin%
9.11
11.05
10.09
10.00
9.16
7.44
8.09
8.73
10.52
8.85
27.24
8.73
9.13
73
1.654
FCF / Net incomex
0.110
0.121
0.116
0.116
0.125
0.129
0.129
0.122
0.114
0.121
0.522
0.122
0.121
35
25.18
ROIC%
14.06
11.78
11.16
13.52
15.14
15.11
12.32
10.49
11.61
11.63
23.21
11.63
12.05
51
2.95
Return on equity%
9.30
6.55
7.67
5.16
5.73
3.27
1.68
0.40
0.40
0.59
16.91
0.59
4.21
10
18.87
Return on assets%
9.23
9.28
7.61
10.10
13.05
14.51
17.16
16.34
15.88
17.05
15.07
16.34
13.78
37
45.06
EPS₹
23.62
25.47
24.65
26.74
26.40
23.48
23.37
23.77
23.90
20.78
48.10
(4.67%)
(2.53%)
—
9.00
EPS growth%
22.65
23.54
21.25
21.88
23.15
23.68
26.38
28.83
29.01
30.97
20.78
28.83
23.61
25
17.06
Bookvalue per sh₹
24.88
25.45
26.16
28.40
27.29
28.65
30.58
30.81
32.88
35.06
53.99
5.13%
2.35%
—
18.69
FCF per share₹
9.44
8.65
8.71
8.57
8.98
9.44
9.26
8.82
8.44
7.81
14.64
(2.75%)
(1.07%)
—
25.34
Dividend per sh₹
9.56
8.60
7.89
6.81
7.30
6.39
5.71
5.14
5.22
5.19
32.41
(6.60%)
(6.28%)
—
7.45
Div yield (avg)%
18.60
20.57
23.31
20.92
19.20
20.18
17.79
18.01
19.94
20.42
13.11
19.94
20.06
76
18.20
Payout ratio%
25.80
25.39
23.07
21.54
19.67
18.40
16.87
16.60
15.67
16.21
22.08
16.60
19.04
61
3.678
Shares (diluted)M
3.647
3.737
3.723
4.074
3.999
3.612
3.470
3.566
3.248
2.844
3.572
(6.59%)
(2.59%)
72
17.61
Buyback yield%
1.29
1.61
0.40
0.40
0.77
0.40
0.40
2.01
1.37
2.89
22.91
1.37
1.03
51
0.968
D/E ratiox
1.131
0.993
1.088
1.049
0.928
0.997
1.055
1.080
1.122
1.064
0.946
1.064
1.059
71
233.0
Enterprise value₹M
144.2
158.9
153.9
152.6
166.8
146.7
147.2
162.1
168.6
159.3
205.3
(0.92%)
(0.35%)
18
280.4
LT debt₹M
191.8
199.4
211.2
237.5
242.2
286.4
299.7
328.9
368.2
370.9
359.6
8.89%
8.66%
78
Revenue
₹443.2M
7.71%
1.00×
Cost of revenue
₹280.0M
7.88%
1.02×
Operating expenses
₹44.42M
8.00%
1.03×
Goodwill & intangibles
19.61%
Spread over hurdle
10.56%