165.3
Revenue₹M
172.7
173.6
179.1
182.8
185.8
187.5
193.8
198.7
197.4
196.2
182.1
1.09%
1.32%
8
19.99
Revenue growth%
13.27
13.71
12.41
12.98
12.78
10.38
8.59
5.84
6.78
8.39
3.67
8.39
11.40
17
2.63
Gross margin%
22.96
21.15
22.26
20.07
23.03
22.70
22.45
24.28
21.50
21.62
5.44
22.45
22.36
76
24.77
Operating margin%
27.06
27.27
26.59
28.82
31.50
34.32
32.11
35.03
34.81
33.20
11.74
34.32
31.81
21
13.81
Net margin%
3.87
2.68
4.72
7.20
4.50
4.74
6.47
7.18
5.42
3.52
15.92
5.42
4.73
77
9.896
P/E ratio (avg)x
21.50
20.73
20.83
21.20
21.95
20.32
20.49
21.76
21.87
21.21
33.63
21.21
21.21
49
16.96
EV/EBITx
11.80
11.78
12.12
14.12
15.24
16.68
15.99
17.36
18.10
19.07
24.27
17.36
15.62
29
3.61
FCF yield (avg)%
0.40
0.83
0.40
0.40
2.53
2.45
4.33
1.63
3.46
4.52
24.84
3.46
2.04
41
14.39
FCF margin%
4.23
2.77
4.37
7.03
9.74
11.81
10.11
12.67
13.71
12.87
26.45
12.67
9.92
16
0.823
FCF / Net incomex
1.129
0.980
0.933
0.941
0.950
0.955
0.825
0.879
0.943
0.905
1.565
0.905
0.942
89
3.72
ROIC%
9.37
7.03
9.14
9.22
11.51
13.55
11.25
12.58
14.16
14.91
8.52
13.55
11.38
55
3.39
Return on equity%
22.42
23.38
22.02
24.25
25.50
23.25
21.22
19.53
16.69
17.92
10.13
19.53
22.22
46
15.78
Return on assets%
2.46
1.46
0.40
0.41
3.23
2.65
2.14
0.40
0.40
0.40
13.12
0.40
0.94
8
2.53
EPS₹
3.39
3.64
3.99
4.77
5.38
6.52
6.68
6.91
7.75
8.12
2.68
8.60%
10.24%
—
20.13
EPS growth%
2.00
1.12
1.83
0.40
0.40
2.03
0.47
0.40
0.40
0.40
12.22
0.40
0.44
30
2.71
Bookvalue per sh₹
3.13
2.95
2.98
2.79
2.76
3.16
3.03
3.06
3.40
3.55
0.94
5.12%
1.96%
—
1.88
FCF per share₹
1.82
1.80
1.79
1.97
2.02
2.07
1.93
1.71
1.62
1.54
2.18
(5.26%)
(1.13%)
—
3.53
Dividend per sh₹
5.00
5.18
5.67
6.64
7.46
7.60
8.00
7.88
7.75
8.04
2.50
1.49%
6.37%
—
26.54
Div yield (avg)%
22.10
22.76
24.60
26.17
25.45
25.25
26.62
28.45
28.40
25.54
9.80
26.62
25.49
77
21.73
Payout ratio%
8.81
6.27
5.45
5.04
5.06
5.37
3.40
2.06
4.81
3.83
14.07
3.83
5.05
40
24.25
Shares (diluted)M
33.52
37.58
40.93
47.58
46.84
46.67
51.15
50.75
58.78
59.19
23.82
4.79%
5.16%
22
27.23
Buyback yield%
9.69
9.36
8.01
6.12
6.88
7.39
8.95
9.60
10.73
9.09
23.77
9.09
9.02
18
1.220
D/E ratiox
2.148
2.438
2.497
2.663
2.933
3.201
3.585
3.552
4.227
4.457
1.757
3.585
3.067
74
88.23
Enterprise value₹M
135.3
145.8
159.7
151.1
177.6
202.3
204.9
210.5
229.7
264.1
45.11
8.25%
8.47%
25
152.3
LT debt₹M
65.60
67.73
71.15
73.67
75.50
83.16
91.25
101.1
95.23
89.51
164.6
3.46%
2.38%
58
Revenue
₹196.2M
1.32%
1.00×
Cost of revenue
₹137.3M
1.32%
1.00×
Operating expenses
₹40.94M
1.88%
1.06×
Goodwill & intangibles
19.77%
Property and equipment
17.04%
Spread over hurdle
(5.89%)