388.5
Revenue₹M
323.0
335.2
351.6
363.7
370.4
373.9
380.7
386.5
393.0
410.9
428.6
2.10%
2.78%
54
7.74
Revenue growth%
16.57
14.69
15.78
16.19
16.54
18.47
21.26
20.54
19.27
22.26
4.80
20.54
17.52
91
8.50
Gross margin%
2.75
2.96
4.58
1.71
0.40
1.42
0.40
0.40
0.47
3.26
9.70
0.47
1.57
94
15.00
Operating margin%
9.62
10.91
13.61
10.69
9.89
11.59
10.70
12.62
10.82
8.63
16.37
10.82
10.76
32
6.10
Net margin%
3.13
0.45
2.60
3.69
2.20
3.58
2.82
1.87
0.66
0.40
8.48
1.87
2.40
59
28.22
P/E ratio (avg)x
16.13
16.94
18.51
20.63
20.77
22.69
21.16
24.45
25.55
25.36
25.90
24.45
20.97
31
14.73
EV/EBITx
45.67
51.05
57.01
63.76
72.00
78.88
89.86
89.93
97.14
106.8
11.68
89.93
75.44
8
12.18
FCF yield (avg)%
31.09
32.33
32.56
34.86
33.85
32.21
31.06
28.95
26.75
26.50
27.89
28.95
31.65
19
13.32
FCF margin%
20.01
22.83
25.48
22.64
19.75
21.05
22.79
20.42
22.85
25.26
15.87
22.79
22.72
21
1.342
FCF / Net incomex
1.111
0.952
0.846
0.809
0.782
0.693
0.742
0.730
0.708
0.767
0.313
0.730
0.774
37
18.89
ROIC%
12.14
11.70
9.77
10.41
12.29
14.34
15.81
16.31
17.59
17.87
12.99
16.31
13.31
19
25.82
Return on equity%
9.43
7.07
4.75
4.62
2.76
1.25
2.12
2.94
1.09
0.40
7.70
1.25
2.85
69
16.45
Return on assets%
8.12
9.23
10.43
13.33
13.60
12.07
9.84
9.66
9.46
9.31
13.78
9.66
9.75
61
7.37
EPS₹
18.42
20.38
21.07
21.27
22.81
23.52
23.96
26.14
29.04
33.19
7.81
7.79%
6.86%
—
11.92
EPS growth%
17.88
17.62
18.20
15.84
15.60
13.67
16.03
16.65
18.23
20.24
4.04
16.65
17.14
70
5.25
Bookvalue per sh₹
3.21
3.52
3.58
4.17
4.70
4.81
4.96
5.74
6.24
7.00
13.25
8.29%
9.13%
—
8.18
FCF per share₹
18.53
17.91
20.81
22.80
21.92
25.71
27.32
30.41
29.89
28.85
9.55
5.64%
4.96%
—
10.92
Dividend per sh₹
11.59
11.18
10.66
9.44
9.80
9.25
9.12
9.66
10.44
10.26
9.70
0.92%
(0.90%)
—
11.73
Div yield (avg)%
2.57
1.32
0.40
0.40
0.97
2.29
1.38
2.06
2.29
0.66
16.97
2.06
1.35
93
26.83
Payout ratio%
21.41
22.14
21.99
20.58
18.20
17.09
17.85
17.38
18.51
17.59
7.41
17.59
18.36
20
12.77
Shares (diluted)M
14.84
15.49
14.10
14.88
14.12
14.15
13.07
12.39
11.90
12.58
13.10
(2.28%)
(1.82%)
28
14.40
Buyback yield%
2.75
2.41
0.40
1.65
0.40
3.31
2.93
1.86
3.16
4.28
29.62
3.16
2.58
30
0.911
D/E ratiox
1.420
1.558
1.510
1.411
1.318
1.449
1.632
1.852
2.029
2.158
0.195
1.852
1.534
32
95.50
Enterprise value₹M
171.8
175.8
169.0
187.9
215.4
241.8
252.6
283.5
335.9
395.1
310.5
12.90%
9.66%
26
144.1
LT debt₹M
455.0
482.7
469.5
448.6
453.0
483.9
453.5
478.1
509.6
557.4
131.9
4.23%
3.31%
21
Revenue
₹410.9M
2.78%
1.00×
Cost of revenue
₹194.0M
2.55%
0.98×
Operating expenses
₹93.20M
2.94%
1.02×
Goodwill & intangibles
17.34%
Spread over hurdle
12.86%