150.5
Revenue₹M
258.7
266.5
282.2
293.3
305.3
326.8
341.8
363.4
391.7
422.1
160.4
6.69%
5.58%
87
16.21
Revenue growth%
16.10
15.35
13.92
15.21
15.90
13.09
12.74
11.80
9.62
12.28
7.13
12.28
13.50
82
13.63
Gross margin%
5.69
7.37
5.14
6.85
6.44
8.87
11.42
10.98
9.77
11.05
16.82
10.98
8.12
80
16.19
Operating margin%
16.82
14.10
14.40
12.25
9.75
10.96
11.69
10.98
10.44
12.80
16.31
10.98
11.97
85
30.00
Net margin%
17.15
14.92
12.56
11.10
8.77
11.38
11.93
9.93
7.12
4.73
10.98
9.93
11.24
90
13.38
P/E ratio (avg)x
17.02
16.71
16.59
16.02
16.77
15.05
14.66
15.87
14.38
14.64
30.80
14.66
15.95
16
22.30
EV/EBITx
42.13
39.89
42.03
46.51
45.38
43.96
42.44
39.17
41.19
44.94
17.96
42.44
42.29
35
6.24
FCF yield (avg)%
16.89
15.74
14.36
13.55
16.17
17.81
16.44
16.81
19.51
17.00
25.22
17.00
16.62
78
10.05
FCF margin%
22.75
25.12
27.57
26.12
23.65
22.62
22.37
21.46
24.28
25.30
11.70
22.62
23.96
42
1.059
FCF / Net incomex
0.508
0.592
0.562
0.572
0.599
0.577
0.600
0.634
0.711
0.784
0.477
0.634
0.595
20
23.07
ROIC%
6.28
3.44
6.33
6.25
5.42
7.54
9.17
8.06
10.08
8.47
27.63
8.47
6.93
68
21.33
Return on equity%
17.59
18.10
19.89
17.79
16.77
15.23
14.02
12.59
13.47
11.63
12.40
13.47
16.00
79
14.66
Return on assets%
24.22
23.95
22.33
20.78
21.57
18.94
18.07
20.54
23.36
22.19
29.85
20.54
21.88
64
6.73
EPS₹
14.21
14.77
16.26
18.66
20.84
22.26
24.51
24.39
25.45
27.59
7.45
5.77%
7.25%
—
12.80
EPS growth%
12.57
12.67
12.69
12.14
14.57
11.71
11.20
8.49
5.83
5.91
3.19
8.49
11.93
78
2.05
Bookvalue per sh₹
3.40
3.58
3.53
3.81
3.81
4.16
4.30
4.78
5.04
5.44
7.02
7.37%
5.45%
—
2.68
FCF per share₹
2.23
2.47
2.69
3.15
3.30
3.76
3.88
4.55
4.81
4.88
7.52
8.15%
9.78%
—
4.62
Dividend per sh₹
1.48
1.43
1.59
1.48
1.58
1.75
1.91
1.75
1.80
1.70
3.42
1.56%
0.50%
—
2.59
Div yield (avg)%
10.85
8.45
9.55
10.75
10.94
12.23
10.50
11.01
13.47
13.97
16.52
12.23
10.89
36
5.72
Payout ratio%
11.46
8.67
9.92
8.89
10.77
9.54
6.81
8.61
10.78
10.62
16.84
9.54
9.73
16
33.35
Shares (diluted)M
39.30
39.50
44.83
43.89
47.40
47.49
49.69
48.02
49.12
50.19
33.70
1.15%
2.77%
73
27.09
Buyback yield%
16.53
14.47
15.33
13.38
12.65
14.60
12.65
13.63
14.57
12.61
23.20
13.63
14.05
15
1.047
D/E ratiox
0.797
0.813
0.891
1.005
1.036
1.106
1.051
1.062
1.005
1.091
0.199
1.062
1.020
21
46.69
Enterprise value₹M
269.4
308.3
301.7
320.1
310.2
358.7
354.5
370.8
345.9
325.6
24.16
0.98%
3.07%
62
34.17
LT debt₹M
286.5
311.5
332.7
327.7
330.5
322.8
347.7
390.5
394.3
453.2
143.5
6.52%
5.35%
88
Revenue
₹422.1M
5.58%
1.00×
Cost of revenue
₹248.5M
5.56%
1.00×
Operating expenses
₹71.77M
4.71%
0.92×
Spread over hurdle
29.05%