90.81
Revenue₹M
136.7
143.3
146.4
152.4
156.7
167.3
171.8
176.6
180.9
189.5
95.29
3.87%
3.97%
43
26.85
Revenue growth%
3.84
5.94
4.63
7.31
8.88
8.95
7.86
7.20
6.46
4.23
10.28
7.20
6.83
87
27.91
Gross margin%
24.38
23.96
25.87
28.17
28.65
26.52
28.14
30.55
28.43
28.44
6.71
28.43
28.16
32
21.97
Operating margin%
26.30
24.57
22.68
25.31
24.73
23.53
25.04
24.98
23.02
25.57
28.66
24.98
24.86
10
14.99
Net margin%
11.76
8.91
7.49
7.39
8.46
10.13
9.77
9.23
9.07
7.08
10.01
9.23
8.99
9
13.34
P/E ratio (avg)x
22.25
23.03
26.45
29.87
30.64
35.41
39.08
42.28
41.03
47.78
15.79
41.03
33.03
64
33.05
EV/EBITx
12.08
12.55
12.39
12.28
13.16
13.06
11.18
9.937
8.920
7.897
34.23
9.937
12.18
22
3.66
FCF yield (avg)%
23.74
25.73
25.86
27.45
28.27
30.36
32.86
35.45
33.08
34.21
21.78
33.08
29.31
8
4.93
FCF margin%
16.50
13.97
16.64
18.48
15.55
18.37
16.26
13.60
13.12
13.67
21.62
13.67
15.90
14
1.375
FCF / Net incomex
0.137
0.149
0.158
0.140
0.121
0.123
0.127
0.128
0.131
0.113
1.257
0.127
0.129
40
17.54
ROIC%
12.01
11.16
8.43
5.47
4.79
7.67
8.22
8.19
9.20
7.04
10.74
8.19
8.20
48
18.55
Return on equity%
13.36
14.44
15.05
15.67
17.30
20.07
21.07
19.56
20.19
17.62
10.58
20.07
17.46
65
21.00
Return on assets%
3.29
4.38
1.91
0.40
0.40
1.25
0.40
0.40
0.40
0.40
2.51
0.40
0.40
30
0.86
EPS₹
0.87
0.95
1.09
1.17
1.37
1.51
1.81
2.02
2.15
2.59
0.94
13.61%
13.11%
—
25.79
EPS growth%
19.42
21.86
19.13
16.19
18.32
20.67
20.57
23.27
21.19
21.84
14.61
21.19
20.62
75
0.85
Bookvalue per sh₹
0.84
0.81
0.87
0.89
0.81
0.81
0.76
0.77
0.73
0.70
0.77
(2.79%)
(1.49%)
—
0.24
FCF per share₹
0.76
0.81
0.88
0.93
0.84
0.74
0.75
0.74
0.71
0.76
0.94
(2.08%)
0.25%
—
0.20
Dividend per sh₹
1.25
1.24
1.29
1.31
1.26
1.22
1.11
1.11
1.09
1.15
0.29
(1.90%)
0.13%
—
21.13
Div yield (avg)%
28.09
25.71
28.28
29.60
29.54
31.20
33.85
32.51
35.11
35.63
26.42
33.85
30.40
6
13.81
Payout ratio%
24.09
21.75
19.46
18.75
17.50
17.73
15.69
16.23
18.88
19.57
22.72
17.73
18.81
21
70.05
Shares (diluted)M
109.4
130.1
127.4
139.0
159.7
165.7
188.3
226.0
259.4
292.7
68.61
12.88%
11.62%
36
22.42
Buyback yield%
1.75
1.40
1.51
2.88
2.60
0.40
0.40
1.76
2.76
4.16
13.58
1.76
1.76
6
1.448
D/E ratiox
0.300
0.312
0.336
0.332
0.326
0.353
0.409
0.455
0.509
0.578
0.899
0.455
0.344
13
48.44
Enterprise value₹M
158.3
159.1
156.7
181.6
188.9
221.3
254.5
284.8
310.9
299.6
133.6
9.66%
6.31%
46
145.6
LT debt₹M
144.4
153.4
146.4
137.2
134.2
137.5
151.1
156.5
148.3
136.5
119.0
0.34%
(0.42%)
87
Revenue
₹189.5M
3.97%
1.00×
Cost of revenue
₹114.0M
3.65%
0.97×
Operating expenses
₹42.69M
4.46%
1.05×
Goodwill & intangibles
19.65%
Property and equipment
17.04%
Return on capital
102.82%
Spread over hurdle
86.19%