94.20
Revenue₹M
232.6
238.3
244.8
251.7
259.9
270.1
282.6
290.1
306.9
322.9
102.1
4.44%
3.67%
15
25.11
Revenue growth%
3.81
6.05
5.23
2.28
0.40
1.75
0.40
0.40
1.29
0.40
3.94
0.40
1.52
64
16.50
Gross margin%
7.43
5.87
3.57
4.29
1.54
0.40
2.73
5.20
4.74
2.80
24.66
2.80
3.93
36
23.13
Operating margin%
10.43
9.00
7.34
8.57
5.74
8.72
5.96
5.47
4.47
3.76
19.99
5.47
6.65
67
22.36
Net margin%
4.86
4.58
1.98
2.04
0.75
0.40
2.65
0.40
2.22
4.99
23.37
2.22
2.13
31
16.85
P/E ratio (avg)x
29.85
28.46
26.88
27.62
25.83
27.66
31.33
33.63
32.24
33.28
24.38
32.24
29.15
90
29.57
EV/EBITx
25.80
26.06
25.60
23.56
25.20
25.02
23.49
23.26
23.81
27.46
23.54
23.81
25.11
83
19.66
FCF yield (avg)%
0.40
0.76
0.40
1.03
2.36
1.45
3.81
1.41
0.89
1.94
8.11
1.45
1.22
62
3.99
FCF margin%
18.78
19.32
19.60
20.69
21.46
21.52
21.14
21.64
21.10
21.86
3.12
21.52
21.12
58
0.182
FCF / Net incomex
0.762
0.830
0.741
0.774
0.756
0.716
0.761
0.782
0.851
0.911
0.946
0.782
0.768
65
29.41
ROIC%
11.12
13.81
15.76
13.53
14.48
12.10
12.31
10.04
10.67
9.73
14.23
10.67
12.20
56
5.13
Return on equity%
12.36
10.15
9.71
11.50
11.35
12.70
10.78
11.06
8.90
10.69
21.21
10.78
10.92
51
10.11
Return on assets%
6.60
5.43
3.24
4.31
1.48
0.46
0.40
1.84
2.29
4.05
10.97
1.84
2.76
34
0.82
EPS₹
1.30
1.47
1.54
1.53
1.83
1.81
1.99
2.34
2.52
2.47
0.85
6.19%
7.53%
—
29.70
EPS growth%
4.85
7.08
8.02
5.10
5.83
7.35
10.09
7.53
10.50
13.25
22.40
10.09
7.44
84
1.52
Bookvalue per sh₹
1.26
1.27
1.40
1.56
1.61
1.50
1.60
1.52
1.60
1.80
2.34
2.25%
3.70%
—
1.38
FCF per share₹
0.39
0.40
0.42
0.38
0.39
0.43
0.39
0.40
0.39
0.36
1.43
(1.43%)
(0.70%)
—
2.38
Dividend per sh₹
1.60
1.74
1.67
1.83
1.99
2.18
2.55
3.04
3.16
3.41
1.71
11.39%
8.33%
—
27.82
Div yield (avg)%
2.47
0.73
0.40
1.76
0.40
1.21
0.40
0.40
1.66
1.04
28.47
1.04
0.89
85
28.83
Payout ratio%
18.43
20.10
18.26
18.22
19.69
22.69
24.16
21.41
23.55
25.88
15.82
23.55
20.75
87
78.96
Shares (diluted)M
92.33
97.93
94.27
92.36
84.88
90.42
92.24
82.00
84.61
84.91
79.52
0.01%
(0.75%)
63
15.62
Buyback yield%
14.73
15.83
16.74
19.15
16.38
13.47
15.61
12.93
11.02
12.89
3.23
12.93
15.17
17
1.310
D/E ratiox
0.708
0.618
0.677
0.643
0.662
0.610
0.678
0.651
0.637
0.645
0.629
0.645
0.648
81
269.6
Enterprise value₹M
200.3
178.3
198.0
189.0
185.3
167.6
160.9
176.1
163.7
149.3
184.5
(4.22%)
(2.65%)
8
194.4
LT debt₹M
177.1
189.9
193.5
178.3
178.4
164.9
153.5
166.8
174.2
182.5
178.2
0.46%
(0.02%)
91
Revenue
₹322.9M
3.67%
1.00×
Cost of revenue
₹194.4M
3.54%
0.99×
Operating expenses
₹35.85M
3.09%
0.95×
Property and equipment
18.44%
Goodwill & intangibles
18.31%
Spread over hurdle
(3.66%)