12.86
Revenue₹M
190.7
197.6
210.2
227.6
246.0
256.5
271.2
280.9
295.1
314.3
13.84
5.02%
5.56%
95
24.28
Revenue growth%
9.16
9.11
7.13
7.87
8.19
6.80
8.47
6.98
9.96
7.27
12.75
7.27
8.03
51
15.73
Gross margin%
23.46
25.43
25.44
25.83
26.53
29.17
26.79
25.90
27.07
28.38
9.97
27.07
26.21
54
7.86
Operating margin%
11.09
9.87
12.62
15.24
17.08
18.46
21.43
20.01
17.95
16.76
18.58
18.46
16.92
56
4.18
Net margin%
2.31
3.76
4.19
5.39
7.14
4.91
2.82
3.20
5.74
6.61
11.93
4.91
4.55
73
11.58
P/E ratio (avg)x
16.09
17.56
18.48
17.05
18.02
19.59
22.04
23.25
24.59
25.07
24.85
23.25
19.03
64
11.37
EV/EBITx
15.19
14.85
14.10
14.66
14.84
16.50
17.21
17.86
20.46
19.74
7.397
17.86
15.85
70
24.48
FCF yield (avg)%
17.19
20.08
20.40
19.05
20.05
17.10
14.54
12.30
9.88
10.07
8.73
12.30
17.14
71
13.59
FCF margin%
17.60
15.80
14.57
16.07
16.73
19.23
20.23
18.37
16.16
14.99
7.98
18.37
16.44
77
0.558
FCF / Net incomex
1.977
1.961
1.976
2.221
2.494
2.954
3.159
3.115
3.157
3.298
1.019
3.157
2.724
25
14.42
ROIC%
2.15
2.03
4.51
3.81
2.77
2.78
3.55
3.03
3.10
5.45
14.96
3.10
3.07
82
29.96
Return on equity%
21.39
22.23
21.66
19.51
16.86
17.31
18.09
19.78
17.79
17.51
6.23
17.79
18.80
69
16.89
Return on assets%
5.79
8.37
10.49
7.79
5.49
3.21
0.73
3.08
2.94
2.26
23.40
2.94
4.35
92
4.27
EPS₹
3.67
3.50
3.27
3.58
3.40
3.52
3.58
3.80
4.07
3.84
4.51
2.45%
1.29%
—
16.41
EPS growth%
12.10
13.73
14.87
15.47
17.87
19.56
20.33
20.26
18.56
19.48
13.42
19.56
18.22
20
1.22
Bookvalue per sh₹
10.86
10.83
12.00
12.21
12.88
12.57
13.11
12.95
13.88
16.59
6.71
5.18%
6.05%
—
2.51
FCF per share₹
2.47
2.33
2.12
1.98
1.82
1.71
1.89
1.96
1.89
1.89
5.66
0.77%
(3.47%)
—
7.09
Dividend per sh₹
4.37
4.43
4.50
4.67
4.63
4.30
3.85
3.45
3.62
4.05
6.07
(2.63%)
(1.52%)
—
9.56
Div yield (avg)%
14.36
17.35
15.01
17.06
15.58
16.51
13.80
16.57
16.95
15.25
5.57
16.51
16.04
39
6.64
Payout ratio%
9.60
7.46
6.65
3.86
5.40
5.97
3.32
3.22
5.00
6.43
14.10
5.00
5.68
88
12.52
Shares (diluted)M
13.59
14.62
13.37
11.98
10.78
11.25
10.97
11.78
12.18
12.11
12.56
2.34%
(0.98%)
68
15.68
Buyback yield%
4.45
4.35
2.05
0.40
0.40
1.42
0.40
0.40
0.40
2.98
21.22
0.40
0.91
9
0.189
D/E ratiox
0.328
0.342
0.403
0.476
0.543
0.618
0.615
0.733
0.877
0.946
1.736
0.733
0.579
12
223.3
Enterprise value₹M
190.4
190.9
209.2
190.4
188.8
176.2
173.3
172.7
176.3
161.7
53.05
(3.05%)
(2.94%)
30
238.8
LT debt₹M
92.90
92.29
91.93
89.68
90.97
94.61
104.5
92.03
90.94
83.43
111.2
(1.72%)
(1.95%)
47
Revenue
₹314.3M
5.56%
1.00×
Cost of revenue
₹213.3M
5.70%
1.01×
Operating expenses
₹72.65M
5.59%
1.00×
Goodwill & intangibles
17.79%
Cash and investments
16.83%
Spread over hurdle
(3.40%)