104.8
Revenue₹M
105.3
112.9
117.9
126.7
133.5
142.6
150.8
158.6
172.0
182.2
111.7
6.41%
6.35%
91
15.08
Revenue growth%
23.60
23.08
22.36
19.66
21.49
23.15
25.18
22.73
22.74
21.90
11.75
22.74
22.73
92
25.00
Gross margin%
18.16
18.33
19.33
16.40
17.28
18.14
17.60
17.05
17.03
19.92
16.94
17.60
17.87
50
11.95
Operating margin%
26.73
27.50
26.20
29.00
30.24
30.16
28.06
27.75
26.37
26.41
9.92
27.75
27.62
84
11.20
Net margin%
22.72
24.52
24.60
26.41
23.74
20.88
20.72
20.00
20.35
21.96
15.94
20.72
22.34
29
24.02
P/E ratio (avg)x
13.13
13.74
15.85
15.45
15.80
16.87
17.84
18.07
21.39
20.87
15.87
18.07
16.36
70
25.74
EV/EBITx
9.029
9.411
8.058
7.734
7.206
6.399
6.984
6.573
6.407
6.717
15.05
6.573
7.095
36
18.16
FCF yield (avg)%
13.21
10.24
12.20
11.75
14.20
11.50
10.34
8.94
6.24
8.51
27.13
8.94
10.92
92
29.66
FCF margin%
22.99
25.30
26.02
26.83
29.30
27.90
29.88
28.41
26.51
26.75
13.02
27.90
26.79
45
0.611
FCF / Net incomex
0.388
0.350
0.369
0.346
0.355
0.344
0.343
0.297
0.279
0.252
0.565
0.297
0.345
22
10.68
ROIC%
16.50
17.20
16.41
17.33
16.75
15.87
18.19
20.77
23.13
21.29
24.67
20.77
17.26
14
2.23
Return on equity%
25.64
26.51
29.41
29.15
26.70
26.86
29.07
29.44
30.35
30.66
16.61
29.44
29.11
73
9.72
Return on assets%
23.04
24.81
25.11
26.78
27.36
25.40
23.79
21.55
18.59
17.95
4.68
21.55
24.30
11
0.61
EPS₹
0.60
0.65
0.69
0.65
0.63
0.55
0.59
0.59
0.57
0.50
0.65
(4.35%)
(1.41%)
—
8.59
EPS growth%
16.88
15.67
18.39
20.10
22.41
24.51
25.96
25.42
27.99
28.93
9.41
25.96
23.46
69
1.03
Bookvalue per sh₹
0.75
0.81
0.75
0.71
0.79
0.73
0.68
0.65
0.64
0.57
1.31
(6.29%)
(2.26%)
—
0.71
FCF per share₹
2.14
2.07
2.38
2.47
2.85
3.39
3.83
3.89
4.64
5.41
1.18
13.65%
10.88%
—
0.45
Dividend per sh₹
2.32
2.57
2.70
3.26
3.38
3.96
4.03
4.78
5.16
6.12
1.01
12.63%
12.10%
—
8.35
Div yield (avg)%
7.45
7.01
4.82
2.92
5.13
6.22
7.12
4.94
6.10
5.27
20.87
6.10
5.68
6
7.75
Payout ratio%
13.62
11.40
10.46
12.28
12.76
11.61
11.96
12.59
11.11
11.96
22.13
11.96
11.96
29
35.71
Shares (diluted)M
35.50
36.33
36.07
36.76
37.91
33.78
34.93
34.53
35.36
33.28
35.64
(2.57%)
(1.08%)
12
16.07
Buyback yield%
13.52
11.35
13.08
13.20
12.66
13.12
14.19
16.53
17.83
18.06
15.00
16.53
13.36
76
1.280
D/E ratiox
0.435
0.443
0.405
0.416
0.454
0.407
0.388
0.342
0.311
0.311
0.315
0.342
0.406
24
102.6
Enterprise value₹M
46.56
42.88
37.83
35.01
36.83
38.18
41.48
43.95
41.31
39.75
81.88
1.54%
(0.78%)
86
10.02
LT debt₹M
104.5
108.2
100.4
92.54
94.55
87.21
77.44
73.60
73.83
63.56
51.99
(7.64%)
(5.13%)
44
Revenue
₹182.2M
6.35%
1.00×
Cost of revenue
₹121.6M
6.36%
1.00×
Operating expenses
₹25.94M
6.79%
1.04×
Goodwill & intangibles
16.28%
Spread over hurdle
(8.04%)