220.2
Revenue₹M
188.3
194.7
200.0
203.8
203.5
212.7
222.0
227.0
233.8
238.0
245.9
3.18%
2.44%
42
9.71
Revenue growth%
20.50
22.39
20.54
19.03
19.77
19.17
21.64
18.64
20.64
22.90
29.05
20.64
20.52
39
17.35
Gross margin%
4.20
4.34
3.46
0.96
0.40
3.01
5.31
6.56
6.10
5.61
3.64
5.61
4.27
29
22.31
Operating margin%
28.00
27.05
25.61
27.89
26.96
25.73
24.78
25.48
26.77
24.58
25.02
25.48
26.25
60
13.20
Net margin%
5.81
6.04
7.75
8.35
8.90
6.23
5.50
6.60
9.35
7.56
13.78
6.60
7.08
70
35.67
P/E ratio (avg)x
15.48
14.45
13.71
13.68
15.16
14.78
16.26
14.46
14.98
15.18
16.61
14.98
14.88
73
13.76
EV/EBITx
19.74
20.71
18.35
16.95
15.61
15.95
16.39
14.62
13.45
13.32
30.04
14.62
16.17
63
8.29
FCF yield (avg)%
28.27
27.52
25.13
24.57
23.63
21.18
21.03
18.90
16.15
14.57
17.82
18.90
22.41
93
3.95
FCF margin%
9.84
10.53
9.14
11.32
13.73
14.40
12.02
10.27
10.11
8.42
5.88
10.27
10.40
92
0.351
FCF / Net incomex
2.532
2.904
3.264
3.801
4.388
4.510
4.797
5.325
5.695
6.234
0.368
5.325
4.449
11
17.18
ROIC%
8.36
9.73
9.65
10.18
10.61
12.84
12.63
13.07
11.53
10.29
5.78
12.63
10.45
65
20.55
Return on equity%
13.92
16.70
18.98
21.28
18.41
18.79
17.80
18.33
16.83
14.21
8.74
17.80
18.07
10
7.34
Return on assets%
20.23
22.56
20.99
22.78
20.84
21.10
20.29
21.84
21.76
19.02
19.36
21.10
21.05
79
10.34
EPS₹
9.62
10.97
10.02
9.98
11.15
10.75
10.06
10.40
11.27
11.65
11.25
0.87%
2.63%
—
15.35
EPS growth%
12.32
10.57
9.14
11.71
8.95
10.52
12.58
10.25
8.37
9.09
8.21
10.25
10.39
46
3.21
Bookvalue per sh₹
11.04
12.41
12.14
12.35
12.45
11.96
12.80
14.30
14.21
14.12
5.82
2.55%
2.38%
—
6.84
FCF per share₹
4.10
4.57
5.00
4.87
5.36
5.03
5.77
6.23
6.08
6.27
6.71
3.21%
5.86%
—
10.55
Dividend per sh₹
6.82
7.99
8.40
9.71
9.91
11.67
11.29
12.11
13.17
13.00
7.61
5.58%
8.16%
—
9.99
Div yield (avg)%
16.55
17.77
15.52
17.83
18.86
19.54
20.03
18.09
16.11
14.67
9.22
18.09
17.80
11
16.50
Payout ratio%
10.44
8.89
11.12
13.41
12.56
14.60
12.19
9.55
8.35
9.07
12.31
9.55
10.78
92
9.766
Shares (diluted)M
10.12
10.30
10.47
9.920
9.683
10.19
9.876
8.828
7.888
8.376
9.351
(2.86%)
(1.52%)
23
18.15
Buyback yield%
22.95
25.42
22.72
22.16
22.95
20.92
23.72
22.44
24.83
25.97
22.03
23.72
22.95
6
0.848
D/E ratiox
0.401
0.362
0.385
0.416
0.445
0.478
0.522
0.554
0.512
0.531
1.656
0.522
0.461
20
137.9
Enterprise value₹M
14.82
14.91
16.19
17.79
19.04
21.68
22.25
25.24
25.56
28.58
160.7
8.47%
7.54%
76
174.6
LT debt₹M
82.69
88.70
93.52
89.48
96.23
92.98
103.1
107.8
126.8
131.4
132.2
6.42%
4.41%
62
Revenue
₹238.0M
2.44%
1.00×
Cost of revenue
₹166.6M
2.44%
1.00×
Operating expenses
₹44.00M
1.98%
0.96×
Goodwill & intangibles
16.53%
Spread over hurdle
(7.22%)