278.4
Revenue₹M
184.6
190.2
201.9
209.7
219.7
230.2
237.3
248.4
260.1
273.1
290.6
4.45%
4.27%
66
24.62
Revenue growth%
21.68
24.02
25.96
28.70
28.41
26.39
28.75
27.55
29.60
28.39
20.27
28.39
27.97
57
11.65
Gross margin%
33.00
31.93
30.78
32.48
30.99
31.84
34.63
33.34
35.91
33.23
23.73
33.34
32.74
46
26.29
Operating margin%
11.08
9.09
7.12
5.41
4.16
2.37
1.14
0.40
0.40
0.40
16.86
0.40
3.26
61
24.76
Net margin%
23.41
24.44
26.20
25.03
25.03
23.88
21.25
23.40
20.96
23.30
6.76
23.30
23.65
90
27.00
P/E ratio (avg)x
31.98
30.25
29.60
29.07
30.70
31.08
31.27
34.20
30.76
31.91
7.963
31.27
30.92
85
14.36
EV/EBITx
19.56
17.28
17.98
17.84
17.29
15.68
14.35
14.18
12.43
11.48
22.42
14.18
16.48
13
8.77
FCF yield (avg)%
23.28
23.79
25.75
27.63
27.43
26.05
27.93
28.75
31.05
33.91
20.83
28.75
27.53
23
21.07
FCF margin%
15.93
18.09
17.04
17.53
14.81
15.53
13.48
15.94
17.83
17.14
4.12
15.94
16.49
87
1.254
FCF / Net incomex
0.752
0.727
0.642
0.658
0.597
0.662
0.642
0.619
0.542
0.501
1.546
0.619
0.642
21
14.84
ROIC%
16.49
14.70
14.43
16.87
14.71
15.41
18.29
15.73
17.89
18.76
19.99
17.89
16.11
83
23.38
Return on equity%
13.81
16.36
16.88
19.03
16.80
19.63
19.34
16.64
14.68
13.13
5.42
16.64
16.72
22
22.68
Return on assets%
3.25
2.20
2.83
0.97
3.78
3.59
2.04
2.41
3.64
5.53
2.91
3.59
3.04
54
2.38
EPS₹
1.20
1.14
1.20
1.16
1.27
1.33
1.28
1.24
1.11
1.03
2.47
(4.08%)
(2.10%)
—
24.00
EPS growth%
7.26
5.46
3.37
1.08
0.40
0.40
0.62
2.29
0.60
0.40
16.34
0.60
0.85
20
3.43
Bookvalue per sh₹
2.32
2.43
2.63
2.25
2.41
2.23
1.90
1.98
1.67
1.52
1.81
(8.79%)
(3.79%)
—
3.24
FCF per share₹
2.11
2.27
2.63
2.55
2.60
2.88
3.08
3.37
3.49
3.49
1.82
6.13%
5.02%
—
1.69
Dividend per sh₹
4.75
5.09
5.46
5.28
6.07
6.97
7.48
8.55
9.78
10.63
1.71
11.86%
8.84%
—
24.81
Div yield (avg)%
14.55
13.13
15.43
16.72
19.68
19.34
20.37
17.73
14.78
17.47
9.84
17.73
17.10
56
22.72
Payout ratio%
14.78
16.79
14.29
16.19
15.77
17.19
19.44
19.05
21.74
20.83
19.97
19.44
16.99
48
35.31
Shares (diluted)M
55.24
61.09
68.87
69.76
68.06
68.89
74.44
74.84
76.29
79.89
34.26
3.26%
3.95%
7
13.22
Buyback yield%
20.00
17.37
19.34
17.49
17.71
17.07
14.72
16.92
19.08
18.59
15.27
17.07
17.60
18
0.368
D/E ratiox
0.610
0.654
0.680
0.650
0.592
0.559
0.503
0.538
0.487
0.520
0.916
0.520
0.575
20
51.22
Enterprise value₹M
69.68
63.89
62.49
68.13
62.52
65.11
64.71
71.73
82.01
88.72
45.93
7.25%
2.14%
30
79.13
LT debt₹M
28.04
29.82
32.04
33.42
34.42
35.84
36.86
33.40
35.59
36.44
191.9
1.15%
2.43%
41
Revenue
₹273.1M
4.27%
1.00×
Cost of revenue
₹126.2M
4.16%
0.99×
Operating expenses
₹57.62M
4.58%
1.03×
Goodwill & intangibles
16.23%
Spread over hurdle
(3.87%)