280.1
Revenue₹M
114.6
123.8
130.9
139.0
147.9
161.6
173.6
184.2
201.0
215.1
285.7
7.78%
7.34%
75
22.57
Revenue growth%
29.00
30.81
30.08
29.60
27.94
26.16
23.59
21.64
19.85
17.39
23.11
21.64
27.05
78
8.73
Gross margin%
25.98
28.92
31.74
30.48
32.64
34.17
35.73
33.75
34.32
34.71
25.86
34.32
33.20
18
2.88
Operating margin%
15.66
15.79
18.46
15.70
15.55
14.14
13.95
11.49
8.77
6.01
28.29
11.49
14.84
74
24.36
Net margin%
23.51
25.27
23.22
23.60
22.15
19.69
18.79
19.07
20.60
18.86
10.58
19.07
21.37
91
32.39
P/E ratio (avg)x
26.73
28.71
30.92
30.29
35.37
38.22
40.60
40.77
47.37
50.27
36.68
40.77
36.80
75
20.99
EV/EBITx
7.903
7.255
6.585
7.098
6.608
6.894
6.705
6.790
7.351
7.109
27.86
6.894
6.996
87
19.65
FCF yield (avg)%
12.05
14.66
17.64
19.93
22.11
19.95
17.21
14.43
15.96
16.42
11.91
16.42
16.81
81
29.56
FCF margin%
13.63
10.87
9.78
8.35
10.97
10.12
10.05
9.69
11.97
14.56
2.63
10.12
10.50
27
0.127
FCF / Net incomex
0.453
0.432
0.426
0.447
0.417
0.409
0.392
0.433
0.402
0.395
1.319
0.402
0.421
26
14.05
ROIC%
25.10
27.79
27.55
24.95
26.13
27.64
27.01
25.54
26.48
28.82
8.71
27.01
26.75
64
8.39
Return on equity%
16.57
16.09
15.85
15.53
18.42
19.09
16.29
18.98
16.03
18.80
18.19
18.80
16.43
33
19.08
Return on assets%
4.20
7.11
4.78
6.56
7.90
10.32
11.06
9.78
8.74
6.55
25.17
9.78
7.51
74
0.98
EPS₹
1.91
1.66
1.70
1.87
1.95
1.79
1.70
1.51
1.51
1.38
1.10
(6.68%)
(2.81%)
—
26.52
EPS growth%
8.69
6.37
4.80
5.84
6.41
8.75
7.88
7.61
6.04
4.24
19.24
7.61
6.39
17
0.88
Bookvalue per sh₹
2.19
1.94
1.84
1.73
1.66
1.71
1.90
1.79
1.92
2.05
2.64
4.36%
(0.84%)
—
2.07
FCF per share₹
3.39
3.46
3.93
3.85
4.24
4.42
4.47
4.47
5.16
5.49
1.51
5.32%
5.71%
—
1.09
Dividend per sh₹
1.29
1.16
1.15
1.20
1.14
1.14
1.19
1.13
1.23
1.15
0.62
0.31%
(0.53%)
—
21.29
Div yield (avg)%
22.58
23.68
25.63
28.57
30.43
29.12
28.75
28.72
28.13
27.55
16.23
28.72
28.35
93
11.33
Payout ratio%
18.76
21.58
24.29
24.24
24.05
21.59
18.65
18.23
19.88
19.25
25.00
19.25
20.73
89
76.04
Shares (diluted)M
93.46
81.50
85.74
92.24
100.6
92.79
96.84
88.36
97.86
90.47
77.98
(2.10%)
0.61%
9
7.80
Buyback yield%
17.96
16.32
14.61
12.59
12.47
14.32
11.49
13.76
11.57
10.93
24.33
11.57
13.17
8
0.778
D/E ratiox
0.201
0.197
0.166
0.173
0.163
0.161
0.140
0.128
0.127
0.112
1.032
0.128
0.162
64
261.2
Enterprise value₹M
112.3
117.9
123.7
114.1
115.9
124.7
121.7
113.9
115.7
122.8
127.6
1.15%
1.77%
9
143.2
LT debt₹M
196.3
219.0
229.2
275.0
307.7
312.2
336.2
364.4
400.8
395.3
206.2
5.14%
7.76%
12
Revenue
₹215.1M
7.34%
1.00×
Cost of revenue
₹150.6M
7.34%
1.00×
Operating expenses
₹38.44M
7.60%
1.02×
Spread over hurdle
(0.37%)