30.16
Revenue₹M
201.2
211.1
220.9
239.3
249.2
263.9
275.5
288.6
311.2
329.5
33.20
5.74%
5.93%
62
23.45
Revenue growth%
27.21
28.90
30.17
30.89
31.96
34.71
37.61
38.53
35.57
33.61
2.80
35.57
32.79
58
10.13
Gross margin%
15.70
12.71
11.62
9.23
8.48
8.43
9.14
10.04
12.15
12.71
17.62
10.04
10.83
85
29.74
Operating margin%
23.93
23.41
24.02
25.29
24.98
23.29
22.15
24.72
24.58
25.45
7.74
24.58
24.30
9
6.64
Net margin%
21.16
19.79
17.20
16.49
17.02
15.27
17.83
18.66
17.17
19.17
7.57
17.83
17.52
39
12.63
P/E ratio (avg)x
53.12
61.65
65.87
71.63
76.44
76.82
82.99
79.98
94.45
102.8
19.71
82.99
76.63
36
20.37
EV/EBITx
48.09
52.88
59.53
61.46
62.96
72.40
71.73
84.90
101.7
105.7
24.02
84.90
67.35
40
10.04
FCF yield (avg)%
18.98
20.39
18.62
16.69
19.10
16.50
15.15
15.66
15.11
13.05
18.47
15.15
16.60
24
3.12
FCF margin%
27.24
25.08
24.54
23.05
21.82
22.74
21.47
20.66
20.98
19.72
6.22
20.98
22.28
59
0.572
FCF / Net incomex
1.941
2.010
1.828
1.616
1.694
1.602
1.585
1.573
1.472
1.594
0.769
1.585
1.609
67
29.47
ROIC%
13.06
12.50
11.26
13.55
15.41
17.69
18.44
16.61
18.88
18.47
7.23
18.44
16.01
17
19.94
Return on equity%
2.20
2.62
4.13
4.14
7.04
6.96
4.02
4.09
2.97
4.37
3.08
4.09
4.11
41
20.92
Return on assets%
21.46
21.68
18.71
19.96
17.85
18.82
18.32
17.14
20.10
17.96
18.78
18.32
18.76
27
0.55
EPS₹
0.45
0.42
0.42
0.43
0.44
0.43
0.41
0.38
0.37
0.33
0.61
(5.44%)
(3.24%)
—
18.04
EPS growth%
25.42
24.36
23.05
25.79
22.96
25.66
28.42
29.97
28.17
26.26
5.80
28.17
25.73
31
0.80
Bookvalue per sh₹
0.85
0.83
0.84
0.97
1.12
1.28
1.41
1.66
1.61
1.91
0.39
11.21%
8.12%
—
0.63
FCF per share₹
0.98
1.01
1.13
1.14
1.36
1.40
1.56
1.84
2.09
2.17
0.42
9.86%
9.46%
—
0.83
Dividend per sh₹
1.06
1.12
1.27
1.43
1.64
1.86
1.72
1.92
1.96
2.00
0.71
4.01%
6.26%
—
17.15
Div yield (avg)%
29.24
29.25
29.58
28.24
27.70
25.10
27.70
26.32
25.76
27.72
8.53
26.32
27.71
61
14.44
Payout ratio%
21.88
21.31
18.83
20.65
18.55
16.39
16.38
18.65
20.44
23.07
17.77
18.65
19.64
67
88.31
Shares (diluted)M
99.91
100.2
113.1
121.0
126.8
148.6
160.8
174.0
188.8
209.0
90.50
10.51%
7.53%
40
4.29
Buyback yield%
5.21
7.31
4.76
3.15
3.17
3.51
1.44
0.90
2.75
3.14
5.28
2.75
3.16
69
1.563
D/E ratiox
0.547
0.603
0.663
0.750
0.753
0.864
1.028
1.093
1.203
1.409
1.143
1.093
0.808
27
300.9
Enterprise value₹M
187.1
182.1
188.4
167.0
151.2
151.6
140.9
139.9
153.9
167.7
96.75
2.09%
(1.94%)
49
161.1
LT debt₹M
298.5
264.0
281.2
253.0
258.8
220.9
230.1
215.9
217.1
226.5
27.93
(2.62%)
(3.53%)
80
Revenue
₹329.5M
5.93%
1.00×
Cost of revenue
₹230.6M
5.93%
1.00×
Operating expenses
₹69.73M
6.14%
1.02×
Goodwill & intangibles
18.73%
Cash and investments
18.53%
Spread over hurdle
36.93%