45.55
Revenue₹M
233.5
239.8
251.9
260.4
271.4
281.3
289.5
303.2
316.0
326.5
46.84
3.76%
3.79%
27
26.05
Revenue growth%
4.24
6.43
4.74
2.50
5.25
4.38
4.31
2.90
5.06
5.97
6.67
4.38
4.56
77
26.62
Gross margin%
33.01
32.11
32.20
29.86
29.24
30.37
32.91
31.83
34.41
33.13
10.06
32.91
32.16
64
14.70
Operating margin%
34.33
37.19
39.47
42.27
40.68
39.55
39.70
42.13
42.60
45.25
7.18
42.13
40.19
66
17.51
Net margin%
0.40
2.99
0.40
0.40
0.40
0.91
0.40
2.01
2.95
0.73
17.18
0.91
0.57
53
23.70
P/E ratio (avg)x
38.16
33.82
31.28
30.44
26.62
25.47
26.29
27.94
25.48
21.57
12.02
25.48
27.28
19
18.05
EV/EBITx
38.42
38.41
37.14
42.85
41.08
46.39
46.79
51.33
55.97
56.50
9.082
51.33
44.62
50
8.46
FCF yield (avg)%
6.21
8.93
8.73
9.42
8.81
6.64
4.09
6.23
7.78
5.40
8.63
6.23
7.21
65
11.33
FCF margin%
11.67
10.80
8.85
10.76
9.70
10.28
12.49
11.44
10.65
8.67
22.28
10.65
10.71
67
1.428
FCF / Net incomex
0.145
0.125
0.131
0.118
0.101
0.088
0.091
0.085
0.082
0.081
0.528
0.085
0.096
52
18.01
ROIC%
13.27
15.84
17.21
18.07
16.93
14.51
12.20
12.77
13.84
15.23
13.12
13.84
14.87
22
27.38
Return on equity%
27.26
28.06
28.20
25.71
23.35
24.18
22.35
23.03
24.77
26.00
18.04
24.18
25.24
62
23.12
Return on assets%
11.12
9.45
10.44
7.45
7.31
5.38
7.44
4.80
2.99
5.26
9.07
5.26
7.37
44
1.82
EPS₹
1.30
1.25
1.45
1.64
1.75
1.86
1.79
1.86
2.03
1.96
2.00
2.24%
3.80%
—
17.05
EPS growth%
21.87
24.72
24.02
24.78
27.12
28.16
26.22
24.69
26.33
24.83
13.59
26.22
24.81
91
2.00
Bookvalue per sh₹
3.42
3.44
4.06
4.40
4.60
4.58
5.19
5.22
5.08
5.36
0.76
3.12%
6.28%
—
0.58
FCF per share₹
0.82
0.98
1.05
1.20
1.20
1.38
1.35
1.35
1.62
1.89
0.78
9.47%
9.16%
—
1.22
Dividend per sh₹
1.14
1.14
1.25
1.27
1.31
1.25
1.20
1.28
1.30
1.33
1.27
0.29%
2.33%
—
3.36
Div yield (avg)%
10.22
11.83
12.93
12.68
14.19
15.27
15.11
15.10
13.75
12.52
3.77
15.10
13.34
56
4.54
Payout ratio%
20.99
23.69
24.17
21.52
24.13
25.92
28.10
26.06
27.00
26.02
19.03
26.06
25.04
43
58.34
Shares (diluted)M
49.13
41.66
36.23
35.52
30.39
32.47
34.73
36.78
31.95
32.72
59.31
1.49%
(3.32%)
94
8.70
Buyback yield%
9.85
11.98
9.57
9.23
9.72
10.09
9.02
6.62
8.63
8.37
8.05
8.63
9.40
30
0.978
D/E ratiox
1.162
1.281
1.391
1.306
1.268
1.256
1.404
1.578
1.651
1.695
1.165
1.578
1.349
91
254.8
Enterprise value₹M
210.8
218.6
214.7
231.1
275.7
282.6
336.4
373.6
399.3
448.5
13.81
10.22%
9.83%
58
139.2
LT debt₹M
155.9
133.5
142.0
133.2
133.6
130.3
120.4
127.1
135.8
146.5
293.5
1.87%
(0.34%)
84
Revenue
₹326.5M
3.79%
1.00×
Cost of revenue
₹228.5M
3.79%
1.00×
Operating expenses
₹65.09M
4.24%
1.04×
Spread over hurdle
(7.12%)