208.1
Revenue₹M
177.6
183.8
188.9
188.5
189.8
198.1
198.2
199.5
204.6
207.7
227.4
1.81%
1.74%
42
18.64
Revenue growth%
22.88
23.58
24.74
26.54
28.28
30.97
31.93
29.64
28.88
31.44
7.70
30.97
28.58
62
19.76
Gross margin%
4.18
1.58
3.84
5.16
4.75
5.41
5.01
2.74
0.40
0.40
20.56
2.74
4.01
60
19.14
Operating margin%
20.23
17.31
14.61
15.26
12.52
12.22
11.44
9.34
9.24
7.73
2.42
9.34
12.37
48
8.86
Net margin%
3.97
1.00
0.40
2.20
1.11
0.40
0.40
0.40
2.42
0.40
23.16
0.40
0.70
12
28.44
P/E ratio (avg)x
20.29
19.13
17.69
16.11
17.71
18.94
17.22
18.92
21.11
22.28
25.47
18.94
18.93
24
32.00
EV/EBITx
55.20
65.44
72.03
78.69
76.82
91.33
93.61
90.29
96.73
100.5
9.830
93.61
84.49
31
22.22
FCF yield (avg)%
12.54
9.82
12.65
9.97
11.48
9.61
8.37
10.35
11.07
8.92
7.08
9.61
10.16
87
7.45
FCF margin%
30.08
31.52
31.75
31.94
31.78
32.42
30.05
29.77
32.01
34.12
27.10
32.01
31.76
95
1.154
FCF / Net incomex
0.360
0.387
0.387
0.344
0.345
0.347
0.305
0.261
0.254
0.248
1.332
0.261
0.344
27
4.24
ROIC%
22.74
23.62
26.23
25.04
23.28
22.41
24.97
24.18
26.72
24.20
3.24
24.20
24.19
83
20.98
Return on equity%
0.69
0.76
1.82
0.55
1.92
0.40
1.80
0.79
1.26
0.40
3.84
0.79
0.77
20
27.04
Return on assets%
14.50
15.59
12.90
15.74
15.98
14.25
17.15
14.54
16.76
16.43
16.28
16.43
15.67
87
6.55
EPS₹
7.56
8.02
9.02
9.57
10.94
11.68
13.29
15.86
15.39
17.30
7.22
9.59%
10.00%
—
11.70
EPS growth%
14.51
13.94
10.96
12.82
13.25
14.13
15.20
13.23
14.44
14.85
24.04
14.44
14.03
44
8.20
Bookvalue per sh₹
3.85
4.30
4.75
5.56
5.62
5.87
5.95
5.68
6.51
6.84
6.76
4.00%
6.93%
—
8.56
FCF per share₹
5.78
5.32
5.58
6.13
5.90
5.42
6.00
6.01
5.99
6.33
3.36
1.42%
(0.38%)
—
4.24
Dividend per sh₹
9.10
10.29
9.38
10.02
9.25
8.92
9.05
9.32
9.24
8.43
5.36
(1.84%)
(0.74%)
—
24.25
Div yield (avg)%
24.07
24.70
26.96
29.67
32.07
32.99
34.89
37.08
39.81
37.48
29.46
37.08
32.53
67
16.03
Payout ratio%
10.22
8.59
6.32
6.84
7.52
8.07
6.42
6.29
5.53
5.11
8.09
6.29
6.63
80
10.74
Shares (diluted)M
9.535
9.483
8.689
8.278
8.527
9.034
8.401
8.362
7.617
8.540
11.10
0.03%
(1.11%)
59
13.10
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.79
3.19
0.40
0.40
40
0.673
D/E ratiox
0.171
0.187
0.164
0.179
0.197
0.209
0.208
0.202
0.210
0.216
0.596
0.209
0.200
67
114.6
Enterprise value₹M
286.1
272.0
306.9
305.0
338.4
397.7
444.0
457.5
446.6
475.7
107.5
7.05%
4.75%
26
21.33
LT debt₹M
43.35
42.60
39.21
33.96
31.05
30.25
32.12
29.67
25.27
22.24
10.87
(6.46%)
(6.91%)
75
Revenue
₹207.7M
1.74%
1.00×
Cost of revenue
₹104.8M
2.07%
1.03×
Operating expenses
₹47.83M
1.24%
0.95×
Cash and investments
16.56%
Spread over hurdle
(2.18%)