22.67
Revenue₹M
132.2
145.0
156.8
168.6
186.0
205.9
227.7
246.9
271.1
290.4
24.36
9.32%
9.06%
43
29.99
Revenue growth%
11.85
10.07
11.31
13.77
12.31
12.79
11.46
10.22
12.01
10.50
8.92
11.46
11.66
81
11.61
Gross margin%
27.49
26.03
24.68
22.52
20.66
22.45
24.47
25.08
27.09
27.12
14.78
25.08
24.88
78
27.39
Operating margin%
16.43
17.24
20.14
20.35
18.69
15.91
16.03
15.65
16.55
15.67
6.86
15.91
16.49
21
16.98
Net margin%
5.32
2.66
0.40
2.37
3.52
3.68
4.08
2.21
3.74
4.73
3.37
3.74
3.60
15
13.22
P/E ratio (avg)x
38.45
41.69
41.71
46.65
49.92
47.36
48.26
54.06
51.02
55.09
10.88
51.02
47.81
64
6.681
EV/EBITx
18.91
19.92
19.13
18.57
18.95
17.43
17.80
16.59
16.49
14.56
12.62
16.59
18.19
34
5.45
FCF yield (avg)%
30.07
31.09
28.13
28.51
30.41
28.95
27.76
26.90
26.36
27.69
6.34
27.69
28.32
84
16.10
FCF margin%
31.13
29.83
28.75
29.47
28.77
31.35
31.94
30.37
27.52
25.25
27.80
30.37
29.65
8
0.963
FCF / Net incomex
0.242
0.216
0.230
0.225
0.202
0.221
0.197
0.216
0.211
0.210
0.234
0.211
0.216
77
18.73
ROIC%
5.74
4.05
5.00
4.16
4.72
3.69
4.67
7.24
5.65
3.43
19.81
4.67
4.70
33
12.71
Return on equity%
22.93
25.76
28.59
26.20
23.95
24.24
26.28
28.07
25.88
26.79
14.30
26.28
26.04
73
21.07
Return on assets%
6.51
7.43
5.98
6.02
6.26
4.32
1.78
0.40
2.27
0.40
8.92
1.78
5.15
84
0.45
EPS₹
0.88
0.94
1.04
1.11
1.09
1.20
1.31
1.23
1.16
1.26
0.49
2.81%
4.91%
—
13.19
EPS growth%
26.99
25.24
24.73
22.40
19.67
20.80
18.95
16.58
14.80
13.34
27.19
16.58
20.24
46
1.19
Bookvalue per sh₹
1.49
1.46
1.59
1.80
1.79
2.01
1.88
1.81
2.10
2.30
0.92
5.22%
5.00%
—
0.80
FCF per share₹
0.44
0.49
0.51
0.58
0.55
0.61
0.70
0.76
0.85
0.88
0.44
9.75%
8.01%
—
0.48
Dividend per sh₹
0.35
0.39
0.36
0.33
0.36
0.33
0.33
0.30
0.34
0.31
1.17
(2.67%)
(1.46%)
—
26.13
Div yield (avg)%
28.03
29.04
28.96
28.87
31.78
30.52
30.34
31.84
31.73
32.86
15.05
31.73
30.43
8
9.41
Payout ratio%
4.26
6.27
8.34
9.56
10.88
12.09
9.97
11.70
11.91
14.56
27.25
11.91
10.43
29
80.61
Shares (diluted)M
99.57
103.7
110.3
118.3
129.9
121.2
127.3
117.6
126.9
135.4
80.02
0.83%
3.72%
47
27.95
Buyback yield%
26.88
25.66
23.54
24.36
24.14
26.09
26.26
25.75
26.94
24.46
10.46
26.09
25.71
85
1.706
D/E ratiox
1.727
1.884
2.037
1.809
1.599
1.731
1.695
1.801
1.787
1.737
0.828
1.737
1.762
70
116.4
Enterprise value₹M
40.20
42.38
36.88
39.97
39.82
40.48
40.41
37.23
35.87
38.42
209.8
(0.71%)
(1.05%)
64
28.13
LT debt₹M
270.1
287.4
340.5
345.8
392.1
443.0
536.2
545.3
611.7
638.5
115.2
10.24%
9.41%
19
Revenue
₹290.4M
9.06%
1.00×
Cost of revenue
₹157.4M
8.94%
0.99×
Operating expenses
₹42.45M
9.19%
1.01×
Goodwill & intangibles
19.69%
Spread over hurdle
16.97%