124.4
Revenue₹M
125.7
134.6
149.1
158.8
172.9
186.8
205.6
223.9
240.8
255.9
127.1
8.16%
8.02%
93
29.37
Revenue growth%
21.26
20.11
18.31
15.74
16.03
17.86
18.80
17.60
17.57
19.29
26.95
17.86
18.09
45
24.68
Gross margin%
16.14
17.87
19.20
16.88
15.95
14.96
12.51
13.14
15.01
15.65
24.46
14.96
15.80
45
3.04
Operating margin%
15.21
13.72
15.28
13.80
11.78
14.03
13.77
14.39
14.86
16.35
16.00
14.39
14.21
78
22.85
Net margin%
20.91
23.45
22.33
20.78
21.30
20.12
19.27
17.50
18.50
15.79
25.04
18.50
20.45
64
11.75
P/E ratio (avg)x
10.52
11.26
11.32
11.42
11.08
9.981
9.184
9.837
10.83
10.21
23.60
9.981
10.67
73
8.186
EV/EBITx
12.58
13.86
13.77
15.16
15.39
16.05
15.63
14.99
16.21
16.43
37.17
16.05
15.27
69
8.23
FCF yield (avg)%
11.51
12.39
14.96
15.97
18.20
19.45
17.23
15.10
13.02
15.83
10.10
15.83
15.47
23
27.80
FCF margin%
13.18
15.23
17.71
19.64
19.78
18.59
17.68
14.87
16.56
18.32
29.50
17.68
17.70
27
0.805
FCF / Net incomex
2.202
2.362
2.473
2.410
2.773
3.095
3.384
3.400
3.212
3.010
1.105
3.212
2.891
65
25.03
ROIC%
20.13
19.67
19.86
18.99
16.13
14.39
12.78
11.69
12.39
13.87
22.29
12.78
15.26
16
12.10
Return on equity%
18.61
19.96
18.45
20.25
21.22
23.90
21.85
19.00
18.78
17.77
3.67
19.00
19.48
55
11.37
Return on assets%
19.97
18.01
17.89
19.71
22.62
25.09
27.83
26.21
23.51
23.89
8.79
25.09
23.06
11
12.67
EPS₹
4.75
4.48
4.53
4.34
4.23
4.37
4.64
4.82
5.35
5.99
13.97
7.22%
3.53%
—
2.94
EPS growth%
19.56
19.81
16.92
14.54
14.50
17.41
16.24
16.42
17.14
16.90
18.08
16.90
16.91
62
6.38
Bookvalue per sh₹
11.93
12.75
12.42
11.09
11.25
10.02
11.16
11.74
13.06
13.86
7.17
4.26%
1.56%
—
3.57
FCF per share₹
6.77
7.34
7.35
7.64
7.67
7.54
8.16
8.54
8.77
9.54
7.90
4.47%
3.50%
—
13.31
Dividend per sh₹
12.47
14.45
14.92
17.22
16.67
17.53
19.47
18.38
19.67
21.43
2.98
5.15%
5.06%
—
5.91
Div yield (avg)%
1.67
0.40
1.15
2.74
4.55
3.26
1.58
0.40
0.84
0.40
8.89
0.84
1.37
38
19.52
Payout ratio%
0.40
0.40
0.40
2.25
0.56
0.40
1.23
0.40
0.40
0.73
16.34
0.40
0.40
52
6.335
Shares (diluted)M
6.305
6.421
6.080
6.259
6.721
6.468
7.099
6.872
6.830
7.391
6.556
1.92%
2.82%
33
12.46
Buyback yield%
2.89
1.39
4.27
4.61
3.83
3.95
3.44
6.15
4.78
5.41
25.31
4.78
4.11
33
0.227
D/E ratiox
0.128
0.124
0.118
0.103
0.095
0.087
0.094
0.092
0.093
0.084
1.309
0.092
0.095
51
40.00
Enterprise value₹M
383.2
442.9
491.4
480.3
520.7
536.9
546.4
612.2
647.0
683.7
75.98
5.60%
7.34%
23
85.10
LT debt₹M
311.8
328.0
371.8
393.6
452.5
460.3
530.2
631.6
690.6
735.8
186.6
10.21%
9.24%
65
Revenue
₹255.9M
8.02%
1.00×
Cost of revenue
₹134.9M
8.16%
1.01×
Operating expenses
₹47.91M
7.68%
0.97×
Goodwill & intangibles
15.60%
Spread over hurdle
(1.03%)