150.1
Revenue₹M
104.4
111.2
119.3
128.5
137.0
144.9
158.1
171.5
186.9
201.8
159.0
8.05%
7.56%
50
27.70
Revenue growth%
10.53
12.06
14.54
14.47
14.11
13.45
10.68
10.76
12.48
13.21
25.86
12.48
12.85
85
29.79
Gross margin%
10.13
12.37
12.54
9.94
10.90
12.30
10.33
10.77
13.17
14.66
2.63
12.30
11.60
27
21.68
Operating margin%
7.34
8.53
10.43
11.05
12.25
11.64
9.01
9.48
7.05
4.87
15.53
9.01
9.25
59
19.79
Net margin%
6.98
7.43
5.58
6.57
3.71
2.90
4.63
7.58
5.16
5.01
2.84
5.01
5.37
15
16.91
P/E ratio (avg)x
9.129
8.828
8.890
8.409
9.063
9.407
8.498
9.222
9.581
9.795
29.47
9.407
9.096
18
6.359
EV/EBITx
32.91
36.66
38.31
37.84
42.95
46.31
47.40
54.43
56.14
54.29
28.65
54.29
44.63
53
11.24
FCF yield (avg)%
28.55
27.06
26.08
26.93
25.07
22.25
23.83
25.48
23.77
24.54
7.36
23.83
25.28
74
27.92
FCF margin%
10.10
10.60
8.79
7.15
8.94
10.47
9.62
7.73
5.04
7.76
9.54
7.76
8.86
53
0.259
FCF / Net incomex
1.188
1.110
1.274
1.335
1.450
1.565
1.517
1.498
1.381
1.266
0.632
1.498
1.358
70
26.11
ROIC%
7.06
6.89
9.03
10.85
11.67
11.32
13.49
10.76
10.05
7.62
26.55
10.76
10.41
62
21.37
Return on equity%
30.22
32.06
34.12
33.49
33.24
31.27
29.92
30.41
30.76
30.61
18.70
30.61
31.01
43
17.93
Return on assets%
20.84
23.21
25.92
24.48
26.60
28.96
30.88
30.97
28.13
27.45
5.88
28.96
27.03
44
2.80
EPS₹
3.62
3.21
2.87
2.86
2.45
2.27
2.06
2.02
1.90
1.83
2.98
(5.68%)
(7.10%)
—
8.15
EPS growth%
14.81
13.77
14.08
11.53
10.31
12.16
12.83
10.63
11.32
14.25
5.37
12.16
12.50
48
1.65
Bookvalue per sh₹
6.70
7.73
7.77
7.98
8.48
9.83
11.01
10.99
10.95
12.07
2.39
7.31%
7.89%
—
2.11
FCF per share₹
1.97
1.98
2.09
2.13
2.00
1.96
1.80
2.01
1.86
2.09
1.62
0.90%
(0.01%)
—
2.40
Dividend per sh₹
1.16
1.22
1.08
1.09
1.09
1.16
1.22
1.19
1.15
1.15
3.90
1.20%
0.10%
—
7.59
Div yield (avg)%
21.26
19.10
17.90
15.37
13.92
14.28
16.15
13.37
15.92
13.05
27.01
14.28
15.64
12
8.08
Payout ratio%
6.88
4.81
6.46
8.25
11.08
8.32
7.09
5.86
3.42
4.70
19.22
5.86
6.67
71
9.493
Shares (diluted)M
11.75
12.37
13.05
14.78
14.63
16.57
16.86
19.19
20.88
21.89
9.725
8.38%
5.89%
27
26.12
Buyback yield%
19.91
18.41
15.63
16.70
15.91
18.50
16.41
15.70
13.70
11.73
7.98
15.70
16.16
8
0.945
D/E ratiox
1.391
1.186
1.116
1.048
0.912
0.859
0.929
0.941
0.816
0.699
1.043
0.859
0.935
50
24.23
Enterprise value₹M
40.70
39.87
42.35
36.16
38.13
40.56
36.70
36.15
32.44
29.99
125.1
(4.69%)
(3.19%)
45
10.85
LT debt₹M
117.8
116.6
113.3
117.1
106.3
111.0
113.8
119.3
127.8
109.8
64.29
0.65%
(0.48%)
35
Revenue
₹201.8M
7.56%
1.00×
Cost of revenue
₹99.66M
7.37%
0.98×
Operating expenses
₹40.44M
7.76%
1.02×
Goodwill & intangibles
15.26%
Spread over hurdle
(1.44%)