153.5
Revenue₹M
347.5
373.9
399.6
422.0
457.3
485.4
515.1
541.2
583.2
621.2
170.5
6.32%
6.47%
31
20.37
Revenue growth%
13.41
10.73
11.30
13.07
10.53
9.45
7.04
9.05
8.90
8.50
26.85
8.90
9.99
25
19.83
Gross margin%
26.30
27.22
24.58
27.13
28.14
25.74
23.23
25.26
23.12
24.39
19.51
24.39
25.50
48
7.27
Operating margin%
20.32
23.12
20.67
18.51
20.86
18.07
19.76
22.51
22.50
22.48
27.59
22.48
20.76
90
29.53
Net margin%
2.66
3.94
5.85
5.41
5.89
5.46
8.26
9.20
8.24
6.82
12.20
8.24
5.87
91
35.50
P/E ratio (avg)x
23.21
25.45
28.53
30.23
32.70
30.32
32.81
31.14
33.10
31.80
9.483
31.80
30.73
76
6.451
EV/EBITx
34.52
32.82
36.48
33.49
30.02
29.54
30.75
32.24
35.87
32.25
31.15
32.24
32.53
35
18.69
FCF yield (avg)%
8.35
7.20
5.18
5.51
7.61
6.62
7.36
8.57
8.87
8.83
2.75
8.57
7.48
79
3.81
FCF margin%
29.16
30.94
33.90
32.03
32.84
33.82
33.90
36.17
38.12
37.82
23.64
36.17
33.86
89
1.134
FCF / Net incomex
1.151
1.242
1.214
1.099
0.981
0.847
0.888
0.781
0.731
0.736
0.327
0.781
0.935
30
28.27
ROIC%
25.73
22.92
23.88
25.08
22.57
22.95
21.16
22.65
21.76
22.25
20.07
22.25
22.79
81
16.96
Return on equity%
22.65
24.65
22.44
20.14
21.04
18.18
19.54
16.78
17.53
15.19
18.29
17.53
19.84
93
28.62
Return on assets%
7.87
9.84
11.60
10.98
13.25
10.41
9.64
7.35
8.20
7.95
14.42
8.20
9.74
74
2.48
EPS₹
1.22
1.19
1.03
0.90
0.94
0.86
0.86
0.85
0.76
0.74
2.69
(4.64%)
(5.93%)
—
7.44
EPS growth%
24.46
22.11
24.46
25.62
26.58
24.42
24.60
25.33
25.07
23.18
14.30
24.60
24.53
6
2.75
Bookvalue per sh₹
3.95
3.79
3.53
3.46
3.63
3.61
4.08
4.71
4.56
4.30
1.88
3.45%
1.49%
—
2.58
FCF per share₹
4.54
4.60
4.93
4.89
5.21
5.50
5.28
6.08
6.55
7.01
4.54
6.10%
5.63%
—
2.55
Dividend per sh₹
4.29
4.31
4.11
4.70
4.91
4.84
5.55
5.82
6.69
6.51
3.18
5.81%
4.64%
—
2.95
Div yield (avg)%
3.74
1.25
3.98
5.28
3.15
0.64
2.11
4.88
2.00
3.25
18.70
2.11
3.20
52
26.94
Payout ratio%
30.77
30.85
31.86
34.29
33.80
34.36
31.91
32.66
33.44
31.73
20.43
32.66
32.29
11
50.97
Shares (diluted)M
69.91
71.97
78.01
93.59
108.3
129.4
154.1
149.5
159.1
173.3
52.23
9.86%
9.39%
81
24.47
Buyback yield%
14.81
14.11
14.23
12.66
15.38
13.56
16.28
15.31
16.56
19.28
25.71
16.28
15.06
14
0.455
D/E ratiox
0.829
0.783
0.809
0.743
0.804
0.874
0.806
0.717
0.709
0.652
0.635
0.717
0.793
76
272.5
Enterprise value₹M
203.7
183.7
159.8
153.0
148.5
134.7
131.7
120.3
107.8
93.27
70.63
(8.88%)
(8.13%)
92
320.3
LT debt₹M
97.60
107.2
112.7
128.5
138.7
145.7
146.2
150.0
169.9
160.7
352.9
2.99%
5.89%
81
Revenue
₹621.2M
6.47%
1.00×
Cost of revenue
₹418.8M
6.42%
0.99×
Operating expenses
₹66.59M
5.96%
0.95×
Goodwill & intangibles
17.27%
Spread over hurdle
(0.02%)