286.2
Revenue₹M
164.4
171.2
181.4
194.5
200.8
211.4
226.1
236.3
245.2
257.6
299.2
5.11%
5.20%
6
27.56
Revenue growth%
15.99
15.49
17.49
17.83
15.84
15.45
15.99
13.41
14.10
12.21
24.44
14.10
15.66
31
13.01
Gross margin%
14.30
14.86
13.87
11.63
12.76
14.12
11.93
10.26
11.94
14.93
18.18
11.94
13.31
41
23.23
Operating margin%
9.53
11.97
13.77
11.62
12.53
9.86
10.34
11.07
12.43
12.09
5.96
11.07
11.80
67
23.31
Net margin%
16.13
18.16
20.19
21.83
20.24
17.50
17.57
15.84
15.09
12.52
21.18
15.84
17.53
83
37.36
P/E ratio (avg)x
20.26
21.67
25.32
25.33
28.02
27.56
29.49
30.02
31.69
33.60
25.30
30.02
27.79
30
33.44
EV/EBITx
22.82
22.97
23.14
20.84
20.92
23.67
22.69
23.41
22.20
24.27
19.89
23.41
22.89
52
24.11
FCF yield (avg)%
10.24
8.72
11.42
10.09
10.70
11.17
9.00
11.66
9.69
11.20
17.51
11.17
10.47
70
5.32
FCF margin%
16.79
16.79
18.24
18.39
18.55
21.03
23.79
24.13
24.67
24.53
9.65
24.13
19.79
30
1.545
FCF / Net incomex
1.158
1.063
1.046
0.962
0.894
0.875
0.828
0.756
0.667
0.704
0.334
0.756
0.885
74
4.24
ROIC%
7.75
10.19
10.58
9.26
8.96
11.75
14.24
12.06
11.15
12.01
15.26
12.01
10.87
33
26.29
Return on equity%
30.27
30.00
28.75
29.33
28.88
27.96
27.47
29.13
30.24
28.56
29.04
28.56
29.01
80
27.57
Return on assets%
10.97
9.71
9.90
12.13
10.52
9.79
12.45
12.73
11.09
10.18
6.92
11.09
10.74
68
9.64
EPS₹
4.72
4.57
5.01
4.81
4.25
4.43
3.91
3.73
3.95
4.03
10.25
(1.09%)
(1.00%)
—
4.18
EPS growth%
17.18
17.99
19.90
21.47
24.46
21.51
19.77
16.82
19.22
17.71
8.73
19.22
19.49
16
3.53
Bookvalue per sh₹
13.09
13.49
15.48
15.22
14.17
13.97
16.01
16.81
17.88
19.57
2.96
6.67%
4.63%
—
3.97
FCF per share₹
9.35
10.45
11.64
13.07
15.17
16.27
19.29
18.76
20.42
19.87
9.16
5.55%
8.01%
—
5.71
Dividend per sh₹
11.70
11.45
12.46
14.46
17.04
20.38
23.91
24.75
25.61
30.71
3.38
12.50%
11.95%
—
27.31
Div yield (avg)%
21.12
19.27
20.17
20.08
17.26
19.95
22.73
23.51
24.03
23.55
8.83
23.51
20.65
67
28.33
Payout ratio%
14.05
13.79
16.10
14.59
15.81
14.50
16.19
15.35
17.54
17.38
24.94
16.19
15.58
32
16.55
Shares (diluted)M
17.85
16.80
16.01
17.07
17.60
17.41
18.81
21.27
20.21
21.89
17.21
4.46%
1.48%
43
11.29
Buyback yield%
26.78
26.48
28.04
26.52
27.86
25.08
27.37
28.81
26.45
23.76
20.42
26.45
26.65
37
1.695
D/E ratiox
1.692
1.853
2.022
1.991
2.256
2.202
1.972
1.808
1.880
1.941
1.230
1.941
1.956
45
272.3
Enterprise value₹M
131.8
132.5
122.9
128.6
146.9
169.9
195.3
199.1
222.6
236.8
236.2
10.02%
7.48%
71
46.57
LT debt₹M
161.3
147.3
158.3
174.9
167.1
166.4
170.6
156.6
142.0
151.1
138.2
(2.00%)
(0.29%)
5
Revenue
₹257.6M
5.20%
1.00×
Cost of revenue
₹162.0M
5.13%
0.99×
Operating expenses
₹32.04M
6.66%
1.15×
Goodwill & intangibles
15.90%
Spread over hurdle
(4.68%)