69.02
Revenue₹M
144.6
149.9
158.8
167.0
178.3
185.9
195.7
209.4
220.3
233.9
75.12
5.58%
5.43%
20
10.68
Revenue growth%
11.72
9.67
7.70
8.52
8.14
6.69
5.99
6.91
7.66
9.63
6.52
6.91
7.92
79
19.77
Gross margin%
11.64
11.33
13.39
16.24
16.47
17.75
20.64
18.51
17.89
17.99
6.88
17.99
17.11
7
18.32
Operating margin%
18.99
19.89
18.55
18.36
17.35
14.46
12.80
12.18
12.88
15.07
4.63
12.88
16.21
11
3.84
Net margin%
15.33
13.71
14.44
16.75
14.05
14.66
14.29
15.15
13.39
13.27
17.28
14.29
14.37
87
32.82
P/E ratio (avg)x
44.04
48.52
58.58
63.47
65.50
65.42
74.96
84.67
92.13
110.3
37.53
84.67
65.46
61
22.56
EV/EBITx
18.97
18.12
19.69
19.48
19.91
19.22
20.20
22.03
23.40
25.88
18.98
22.03
19.80
29
13.74
FCF yield (avg)%
28.67
25.88
22.95
20.11
20.35
22.87
22.18
20.07
20.23
20.63
28.13
20.63
21.41
41
22.39
FCF margin%
13.23
15.19
16.23
14.72
16.10
16.56
13.70
11.11
12.85
12.82
22.08
12.85
14.21
93
0.249
FCF / Net incomex
0.127
0.144
0.156
0.157
0.146
0.153
0.145
0.141
0.146
0.159
1.332
0.146
0.146
52
22.29
ROIC%
13.36
12.82
11.40
9.00
6.34
3.72
1.88
0.40
0.90
0.69
26.74
0.90
5.03
22
10.70
Return on equity%
28.34
30.04
27.44
26.87
28.69
28.33
31.13
32.59
35.42
37.19
14.70
32.59
29.36
76
19.91
Return on assets%
4.02
1.29
0.85
0.40
0.40
3.25
2.50
3.11
3.28
3.37
14.25
3.25
2.80
37
33.61
EPS₹
14.38
17.04
19.45
19.38
20.86
24.86
25.75
26.07
29.14
31.77
35.16
8.77%
8.24%
—
15.98
EPS growth%
29.80
28.44
28.22
28.48
27.77
25.58
26.57
24.39
21.61
22.23
28.85
24.39
27.17
45
37.50
Bookvalue per sh₹
18.10
18.90
19.01
20.48
19.62
19.29
17.22
16.17
17.39
17.48
26.74
(2.29%)
(1.60%)
—
10.94
FCF per share₹
9.29
10.29
9.81
10.11
10.53
11.17
11.59
10.40
9.38
9.36
32.44
(2.32%)
(0.21%)
—
15.65
Dividend per sh₹
43.46
42.47
50.49
52.43
55.86
66.37
70.99
69.48
75.55
89.29
37.05
9.83%
8.80%
—
16.27
Div yield (avg)%
25.41
24.18
23.62
23.89
26.48
23.79
24.56
22.14
25.11
23.50
7.90
23.79
24.04
5
27.31
Payout ratio%
18.37
21.14
18.87
20.82
19.66
20.88
23.79
24.59
24.39
23.77
23.82
23.79
21.01
52
4.765
Shares (diluted)M
5.644
5.929
5.980
6.053
5.863
6.054
6.110
6.540
5.913
6.529
4.678
2.18%
2.22%
68
25.18
Buyback yield%
11.05
13.28
10.41
7.86
10.76
10.79
13.58
15.66
14.75
16.00
25.97
14.75
12.16
42
0.592
D/E ratiox
0.402
0.460
0.483
0.452
0.496
0.473
0.523
0.486
0.450
0.495
1.088
0.486
0.478
57
145.4
Enterprise value₹M
151.5
157.5
149.7
154.0
161.3
165.6
156.6
142.2
153.1
136.1
73.83
(3.34%)
(0.29%)
59
29.21
LT debt₹M
157.7
173.5
181.6
208.1
199.1
210.9
240.8
245.1
232.0
231.4
82.98
3.06%
5.04%
63
Revenue
₹233.9M
5.43%
1.00×
Cost of revenue
₹163.7M
5.43%
1.00×
Operating expenses
₹33.42M
4.90%
0.95×
Goodwill & intangibles
15.60%
Spread over hurdle
(5.44%)