236.2
Revenue₹M
221.6
222.6
227.9
228.0
233.9
238.4
246.4
254.0
251.2
264.0
264.0
1.96%
1.13%
58
4.21
Revenue growth%
21.12
20.18
19.02
20.67
18.49
19.14
16.67
18.57
17.08
29.42
10.38
18.49
19.08
12
20.00
Gross margin%
17.95
15.89
17.51
14.92
16.09
13.20
11.82
9.04
7.92
26.37
3.35
11.82
15.41
89
17.19
Operating margin%
22.37
24.40
21.47
23.97
25.38
23.76
21.96
22.26
19.34
29.93
28.65
22.26
22.87
21
17.45
Net margin%
8.04
8.37
6.24
5.09
5.78
3.84
5.55
5.44
7.39
24.41
11.74
5.55
6.01
40
14.48
P/E ratio (avg)x
33.02
35.59
39.56
39.18
44.01
47.73
54.26
56.40
66.35
11.79
25.34
54.26
41.79
32
20.75
EV/EBITx
9.982
10.16
10.88
11.33
11.69
10.54
10.27
9.972
10.31
26.19
26.53
10.31
10.29
40
10.48
FCF yield (avg)%
21.70
21.65
24.36
24.94
25.33
23.31
25.60
23.23
22.57
29.52
28.96
23.31
23.27
9
26.76
FCF margin%
6.35
7.75
9.21
9.97
9.12
9.54
10.53
11.88
12.98
23.66
11.29
10.53
9.37
57
1.270
FCF / Net incomex
0.460
0.414
0.428
0.466
0.413
0.411
0.366
0.362
0.375
1.768
1.068
0.375
0.414
63
17.22
ROIC%
19.41
20.61
19.61
18.88
19.10
18.40
15.65
16.89
16.09
22.33
12.94
16.89
18.99
5
15.53
Return on equity%
16.54
17.14
18.88
17.71
18.25
16.20
13.23
13.52
14.91
14.62
10.40
14.91
16.37
71
17.84
Return on assets%
16.83
16.64
19.19
18.47
15.49
16.34
15.29
12.80
10.14
13.79
29.29
15.29
16.49
14
1.73
EPS₹
0.24
0.25
0.24
0.25
0.25
0.22
0.23
0.20
0.21
1.90
2.01
(3.27%)
(1.60%)
—
16.09
EPS growth%
6.38
4.61
4.23
3.60
1.46
0.40
0.40
0.78
0.40
12.65
13.49
0.40
2.53
61
0.74
Bookvalue per sh₹
2.24
2.68
2.87
3.50
3.91
4.22
4.15
4.33
4.92
1.67
1.58
7.05%
10.46%
—
0.60
FCF per share₹
1.22
1.22
1.14
1.26
1.19
1.22
1.28
1.41
1.25
1.48
0.72
(0.09%)
(0.03%)
—
1.52
Dividend per sh₹
0.36
0.36
0.36
0.31
0.32
0.28
0.27
0.26
0.27
0.82
1.68
(3.05%)
(3.55%)
—
16.96
Div yield (avg)%
18.30
20.01
17.56
16.85
18.24
16.10
18.20
19.20
16.22
2.48
16.39
18.20
18.18
74
29.01
Payout ratio%
15.08
16.24
18.49
20.89
22.38
22.61
20.51
22.70
19.79
4.37
13.85
22.38
20.15
19
32.85
Shares (diluted)M
47.72
47.62
50.33
53.51
58.48
64.20
76.71
80.66
88.13
32.53
32.38
10.49%
6.51%
94
20.18
Buyback yield%
10.97
9.84
8.19
6.91
4.68
4.45
3.74
1.28
2.35
13.95
23.08
3.74
5.79
58
0.905
D/E ratiox
1.148
1.253
1.429
1.637
1.792
1.878
1.876
2.174
2.468
1.610
0.281
1.878
1.714
46
212.1
Enterprise value₹M
18.47
18.16
17.86
15.67
15.57
16.97
14.89
14.78
12.64
75.02
115.7
(4.21%)
(3.80%)
66
10.26
LT debt₹M
209.8
215.4
228.7
228.5
247.8
242.4
255.0
234.0
220.1
89.57
216.4
(0.74%)
1.74%
8
Revenue
₹251.2M
1.13%
1.00×
Cost of revenue
₹156.7M
1.47%
1.03×
Operating expenses
₹52.80M
0.57%
0.95×
Goodwill & intangibles
15.96%
Spread over hurdle
(1.47%)