45.81
Revenue₹M
123.4
133.1
140.4
151.2
157.3
163.6
172.4
184.2
198.8
208.6
49.12
5.81%
5.92%
40
3.31
Revenue growth%
29.76
27.27
30.24
32.54
35.37
37.45
39.18
39.96
37.45
38.93
5.57
38.93
36.41
26
22.99
Gross margin%
11.15
12.29
10.39
12.73
11.51
12.97
15.75
18.29
21.04
21.94
3.59
18.29
12.85
10
10.26
Operating margin%
13.88
11.21
12.04
10.31
10.18
7.73
8.53
6.84
9.24
6.88
20.36
7.73
9.71
26
12.88
Net margin%
29.87
31.14
32.33
33.27
30.63
31.98
34.75
36.28
35.11
33.32
17.90
34.75
32.80
43
14.72
P/E ratio (avg)x
22.60
20.63
22.72
23.40
22.99
24.31
23.40
23.60
25.41
25.10
27.36
24.31
23.40
47
25.70
EV/EBITx
13.30
13.94
13.01
11.74
12.53
11.66
11.25
10.91
10.88
11.44
11.31
11.25
11.70
28
2.34
FCF yield (avg)%
19.56
21.52
22.42
25.39
27.75
30.59
32.31
34.79
36.86
35.87
9.46
34.79
29.17
16
20.39
FCF margin%
14.81
13.77
13.54
10.60
11.27
11.65
12.11
10.81
12.44
11.39
10.76
11.65
11.88
86
1.651
FCF / Net incomex
0.078
0.069
0.074
0.074
0.068
0.070
0.069
0.068
0.067
0.067
1.174
0.068
0.069
9
15.79
ROIC%
27.57
27.40
28.50
29.50
31.00
30.17
31.30
29.76
27.70
26.35
15.01
29.76
29.00
22
8.70
Return on equity%
13.40
13.72
10.90
9.39
8.63
8.53
9.88
10.18
9.28
9.43
17.66
9.43
9.65
42
7.64
Return on assets%
20.05
18.07
19.13
19.37
16.51
17.82
17.60
19.07
19.54
21.68
9.57
19.07
19.10
46
0.80
EPS₹
0.94
1.01
0.95
0.98
0.93
0.87
0.94
0.97
0.88
0.83
0.82
(2.10%)
(1.70%)
—
24.80
EPS growth%
4.19
5.65
8.48
7.91
9.33
6.85
7.89
4.91
7.58
9.98
4.64
7.58
7.73
17
0.94
Bookvalue per sh₹
0.93
0.96
1.10
1.22
1.13
1.07
1.00
1.00
1.15
1.21
0.86
1.40%
3.03%
—
1.41
FCF per share₹
0.58
0.63
0.67
0.67
0.71
0.79
0.83
0.84
0.87
0.84
1.00
3.27%
4.71%
—
0.34
Dividend per sh₹
1.18
1.21
1.17
1.24
1.16
1.11
1.01
1.13
1.24
1.33
0.98
2.86%
0.75%
—
9.66
Div yield (avg)%
4.50
5.23
5.15
6.07
7.07
9.05
11.25
13.10
10.28
11.44
2.90
11.25
8.06
75
21.67
Payout ratio%
5.54
5.15
3.44
5.19
4.89
6.67
8.71
10.45
8.90
7.30
16.09
8.71
6.10
78
65.25
Shares (diluted)M
52.53
48.71
44.74
43.64
49.44
54.08
57.87
64.45
62.23
61.52
63.40
4.47%
1.56%
66
26.03
Buyback yield%
15.56
17.39
18.72
20.98
18.18
21.11
20.68
20.59
23.40
24.60
21.01
21.11
20.64
31
1.788
D/E ratiox
0.653
0.582
0.618
0.559
0.596
0.653
0.708
0.772
0.851
0.864
1.067
0.772
0.653
12
123.9
Enterprise value₹M
161.2
165.2
190.6
194.8
192.7
197.1
208.1
210.3
238.1
262.5
152.0
6.38%
6.53%
18
166.2
LT debt₹M
59.69
63.43
72.63
73.55
80.43
81.90
94.04
88.50
95.60
100.2
93.09
4.50%
5.64%
29
Revenue
₹208.6M
5.92%
1.00×
Cost of revenue
₹103.4M
5.86%
0.99×
Operating expenses
₹36.03M
6.15%
1.02×
Cash and investments
15.87%
Spread over hurdle
17.39%