151.3
Revenue₹M
133.2
137.2
141.7
148.7
154.3
163.6
166.3
172.4
175.1
180.9
169.2
3.24%
3.38%
34
2.89
Revenue growth%
28.41
25.52
28.43
28.42
28.36
26.64
26.45
27.74
29.48
31.34
5.66
27.74
28.38
52
11.61
Gross margin%
22.51
22.90
22.73
23.95
22.67
25.03
27.43
25.00
24.57
24.74
19.22
25.00
24.26
76
13.75
Operating margin%
12.78
12.14
13.49
13.21
10.70
7.79
8.82
11.12
12.58
11.86
14.32
11.12
12.00
17
17.59
Net margin%
36.22
33.68
30.85
33.00
30.84
27.90
27.09
26.75
28.57
30.46
29.21
27.90
30.65
59
14.09
P/E ratio (avg)x
23.13
22.32
23.46
25.17
22.72
19.97
18.27
18.77
19.44
17.57
21.03
18.77
21.15
90
30.52
EV/EBITx
6.787
6.402
6.259
6.678
6.166
6.139
6.721
7.190
6.651
7.097
6.487
6.721
6.665
44
21.76
FCF yield (avg)%
26.53
24.49
23.14
25.78
25.87
23.38
25.41
26.31
24.95
23.87
24.34
24.95
25.18
40
15.47
FCF margin%
19.64
20.59
21.66
21.18
22.70
20.89
21.26
22.54
20.24
21.11
22.58
21.11
21.15
79
1.790
FCF / Net incomex
1.178
1.113
1.078
1.012
1.081
1.238
1.292
1.500
1.474
1.497
0.799
1.474
1.208
56
5.77
ROIC%
23.95
26.78
26.16
24.64
24.45
27.21
26.95
29.32
27.34
27.49
21.22
27.34
26.87
50
20.46
Return on equity%
12.15
13.42
13.83
15.28
13.98
13.63
14.08
12.58
10.58
8.66
28.55
12.58
13.52
12
2.06
Return on assets%
20.35
21.05
22.40
22.72
23.88
26.19
23.77
23.72
21.84
22.02
17.91
23.72
22.56
39
0.88
EPS₹
0.22
0.19
0.18
0.17
0.18
0.18
0.19
0.17
0.16
0.17
0.90
(1.05%)
(3.42%)
—
11.61
EPS growth%
29.16
26.70
24.94
27.29
28.92
29.44
26.58
28.27
26.10
29.06
23.72
28.27
27.78
7
1.23
Bookvalue per sh₹
1.32
1.38
1.26
1.27
1.35
1.20
1.06
0.90
0.89
0.85
2.06
(8.77%)
(4.37%)
—
0.66
FCF per share₹
2.51
2.39
2.25
2.25
2.38
2.55
2.53
2.79
3.01
3.00
0.42
4.73%
2.92%
—
0.49
Dividend per sh₹
0.74
0.76
0.66
0.65
0.57
0.56
0.56
0.55
0.50
0.47
0.85
(3.60%)
(5.72%)
—
28.74
Div yield (avg)%
12.33
11.14
10.53
11.85
10.35
7.63
4.71
2.51
3.74
1.18
12.48
3.74
8.99
32
11.46
Payout ratio%
29.18
28.04
30.20
30.78
27.95
29.45
29.22
27.26
27.13
29.92
17.94
29.22
29.20
25
117.8
Shares (diluted)M
89.08
82.90
89.53
96.24
105.3
105.2
99.96
106.1
99.39
101.2
117.9
(0.79%)
0.91%
30
5.23
Buyback yield%
0.40
0.40
0.40
0.40
0.40
1.55
3.42
6.07
4.88
5.52
6.52
4.88
0.98
60
1.378
D/E ratiox
1.062
1.167
1.240
1.171
1.136
0.994
0.897
0.833
0.840
0.864
0.976
0.864
1.028
49
68.92
Enterprise value₹M
20.43
22.60
25.71
26.78
27.09
28.35
30.15
27.24
24.97
23.05
177.0
(3.18%)
2.29%
90
12.01
LT debt₹M
19.00
18.84
19.44
17.79
17.39
19.12
20.37
20.41
20.68
22.20
123.3
5.00%
1.24%
84
Revenue
₹180.9M
3.38%
1.00×
Cost of revenue
₹122.6M
3.33%
0.99×
Operating expenses
₹39.91M
3.72%
1.03×
Goodwill & intangibles
17.10%
Property and equipment
15.33%
Spread over hurdle
(8.97%)