213.9
Revenue₹M
202.7
214.4
224.5
238.7
253.3
269.5
280.7
302.5
316.2
338.9
230.0
5.99%
5.75%
31
26.83
Revenue growth%
13.62
14.53
12.09
10.20
11.98
11.05
13.30
15.55
18.05
18.01
28.65
15.55
13.46
67
29.17
Gross margin%
2.81
2.20
1.33
0.40
1.89
1.18
0.40
0.40
2.37
4.30
21.96
1.18
1.61
13
16.44
Operating margin%
21.39
18.58
18.16
19.50
20.64
19.09
19.85
20.34
20.08
20.02
12.77
20.02
19.93
43
5.15
Net margin%
25.85
23.00
25.07
24.48
24.54
25.48
27.38
29.27
26.96
26.31
17.02
26.96
25.67
58
33.94
P/E ratio (avg)x
20.65
19.70
19.22
18.77
22.22
24.23
26.30
27.87
31.25
36.62
33.81
27.87
23.22
59
18.74
EV/EBITx
35.58
32.95
32.57
34.39
30.40
29.26
30.06
29.84
32.75
33.31
12.98
30.06
32.66
14
6.27
FCF yield (avg)%
19.36
18.78
17.45
15.19
16.87
16.21
14.83
16.37
17.78
19.77
3.00
16.37
17.16
53
2.07
FCF margin%
5.72
6.50
5.84
5.83
4.72
2.34
1.54
4.01
6.35
8.99
18.48
4.01
5.78
5
0.667
FCF / Net incomex
1.017
1.014
1.074
1.060
1.276
1.246
1.452
1.552
1.604
1.697
0.289
1.552
1.261
38
16.01
ROIC%
23.79
26.31
28.83
29.64
30.41
31.83
34.10
31.28
33.08
33.50
6.87
33.08
30.85
49
13.64
Return on equity%
18.42
18.08
15.96
16.04
18.33
17.86
18.14
20.72
19.26
16.38
5.93
18.14
18.11
42
6.47
Return on assets%
17.95
20.19
21.43
22.17
24.54
23.16
24.80
27.17
26.62
28.98
14.84
26.62
23.85
92
5.46
EPS₹
0.97
0.89
0.94
0.93
1.03
1.16
1.14
1.29
1.42
1.46
5.57
7.20%
3.48%
—
2.79
EPS growth%
23.11
23.15
23.83
25.93
28.62
30.24
33.19
35.99
36.63
36.41
29.33
35.99
29.43
36
1.65
Bookvalue per sh₹
5.90
5.70
5.95
5.39
5.39
5.39
5.36
4.68
3.98
3.41
4.41
(8.77%)
(4.79%)
—
3.26
FCF per share₹
2.04
2.27
2.17
2.07
1.98
1.91
1.97
2.01
1.95
1.92
3.29
(0.54%)
0.82%
—
4.76
Dividend per sh₹
2.77
2.98
3.23
3.36
3.34
3.27
2.89
2.73
2.62
2.46
5.76
(5.95%)
(2.12%)
—
28.43
Div yield (avg)%
6.51
8.11
7.07
9.39
8.55
8.30
6.96
6.57
5.78
7.83
11.37
6.96
7.45
56
20.05
Payout ratio%
25.57
22.63
23.18
21.14
18.82
19.20
19.94
20.74
21.43
23.86
15.66
20.74
21.28
70
27.76
Shares (diluted)M
24.93
27.10
25.99
28.77
27.57
26.93
29.84
27.53
29.40
27.68
27.94
0.08%
1.38%
21
5.87
Buyback yield%
10.93
9.91
10.01
7.09
6.05
7.09
6.84
8.00
5.49
7.45
3.70
7.09
7.27
82
0.555
D/E ratiox
1.654
1.638
1.599
1.810
1.837
1.769
1.820
1.840
1.880
2.021
0.178
1.840
1.815
93
89.52
Enterprise value₹M
102.4
111.3
98.01
90.44
94.52
89.67
92.28
94.48
98.96
95.91
190.7
0.29%
(1.10%)
71
205.9
LT debt₹M
34.57
40.16
38.09
42.35
40.22
38.97
38.84
43.40
48.71
53.79
31.94
5.98%
3.97%
53
Revenue
₹338.9M
5.75%
1.00×
Cost of revenue
₹221.8M
5.35%
0.96×
Operating expenses
₹56.16M
6.46%
1.07×
Goodwill & intangibles
16.17%
Spread over hurdle
(9.37%)