443.0
Revenue₹M
272.7
277.6
290.3
301.8
307.5
313.2
321.1
338.7
360.5
376.9
488.6
4.16%
3.80%
90
12.24
Revenue growth%
13.95
15.26
18.24
18.01
16.22
14.57
15.37
14.22
12.83
10.69
17.38
14.22
14.91
36
19.45
Gross margin%
29.92
28.80
27.98
29.76
30.18
31.74
28.94
30.27
32.73
32.22
21.82
31.74
30.05
43
7.77
Operating margin%
32.51
34.70
36.12
37.88
40.85
39.00
37.39
40.31
40.02
42.61
14.10
40.02
38.44
89
17.05
Net margin%
2.13
0.75
0.40
0.40
1.04
1.69
1.37
0.40
3.12
5.66
20.86
1.69
1.20
28
26.17
P/E ratio (avg)x
42.06
45.83
49.68
54.32
55.05
52.21
51.51
47.71
52.78
48.87
19.71
51.51
50.59
26
31.30
EV/EBITx
42.93
49.33
53.71
51.49
55.30
52.65
49.39
51.33
48.33
53.19
10.27
51.33
51.41
17
19.07
FCF yield (avg)%
26.35
29.07
27.32
26.37
24.91
22.07
22.30
21.09
19.08
21.74
16.79
21.74
23.60
30
23.30
FCF margin%
20.93
18.29
16.18
15.21
15.42
18.24
18.54
19.77
21.03
21.32
22.57
19.77
18.41
27
1.032
FCF / Net incomex
1.621
1.767
1.684
1.585
1.640
1.554
1.529
1.586
1.519
1.709
0.231
1.554
1.604
83
17.82
ROIC%
8.63
9.97
7.32
7.78
9.29
6.79
5.19
8.03
10.95
9.42
18.07
8.03
8.33
82
11.01
Return on equity%
14.04
15.11
12.77
15.74
14.50
14.23
15.28
17.14
16.15
19.06
9.57
16.15
15.20
81
19.60
Return on assets%
2.59
5.21
3.57
5.69
6.96
5.73
7.42
9.46
7.49
4.56
16.17
7.42
5.71
58
2.02
EPS₹
4.49
4.26
4.56
4.67
4.27
4.49
4.41
3.92
3.99
3.61
2.18
(3.30%)
(2.93%)
—
3.73
EPS growth%
23.79
21.04
20.61
20.09
22.39
24.29
26.80
26.88
24.22
22.66
6.91
24.29
23.23
67
5.72
Bookvalue per sh₹
3.72
3.71
3.54
3.66
4.23
4.60
5.34
5.18
5.06
5.24
3.74
4.36%
3.14%
—
7.24
FCF per share₹
6.35
5.77
5.24
5.82
5.57
5.75
6.02
6.59
6.73
6.32
3.41
2.57%
(0.83%)
—
3.55
Dividend per sh₹
7.89
7.45
7.96
7.65
7.89
8.59
8.15
7.92
7.46
8.31
3.19
1.04%
(0.13%)
—
24.38
Div yield (avg)%
27.11
25.73
27.29
24.73
27.52
28.58
30.21
29.87
32.68
35.66
26.22
30.21
28.05
49
21.85
Payout ratio%
19.98
17.66
18.17
17.51
20.37
22.26
19.93
20.65
18.69
16.07
13.95
19.93
19.31
54
20.61
Shares (diluted)M
25.04
23.84
22.47
21.49
22.18
22.22
25.29
26.30
28.07
28.25
21.74
4.96%
0.76%
80
10.92
Buyback yield%
19.72
21.93
20.62
20.63
23.47
21.25
22.44
24.61
26.83
27.00
8.69
24.61
22.18
38
1.166
D/E ratiox
1.308
1.539
1.492
1.714
1.648
1.603
1.543
1.829
2.156
2.463
1.252
1.829
1.625
34
176.3
Enterprise value₹M
472.1
452.6
502.7
568.7
620.0
648.3
740.7
763.9
852.1
953.2
275.5
8.98%
7.20%
6
344.8
LT debt₹M
39.69
42.57
43.50
42.90
39.45
36.39
37.68
38.39
36.93
36.45
106.8
(1.56%)
(1.30%)
20
Revenue
₹376.9M
3.80%
1.00×
Cost of revenue
₹263.9M
3.80%
1.00×
Operating expenses
₹52.65M
4.70%
1.09×
Goodwill & intangibles
19.72%
Spread over hurdle
(3.49%)