34.35
Revenue₹M
215.8
236.2
252.6
276.7
296.1
315.7
337.5
355.9
389.4
410.1
37.18
6.73%
7.60%
85
15.66
Revenue growth%
10.42
10.82
13.70
15.67
13.99
15.23
15.87
15.45
16.66
19.18
29.63
15.87
15.34
42
21.62
Gross margin%
20.65
18.38
18.71
17.42
18.87
20.60
20.53
19.60
21.32
18.39
23.05
20.53
19.24
91
7.43
Operating margin%
29.06
31.37
32.01
33.83
33.89
36.29
39.09
39.99
41.48
41.61
21.39
39.99
35.09
86
3.02
Net margin%
27.54
29.91
31.66
29.78
28.62
27.81
25.05
25.31
27.61
29.27
4.59
27.61
28.21
59
15.45
P/E ratio (avg)x
12.55
12.59
13.27
12.90
12.85
12.67
13.57
13.04
11.55
12.02
17.42
12.67
12.76
93
12.57
EV/EBITx
23.16
24.81
26.57
25.59
24.02
22.79
24.54
25.37
25.29
24.24
23.54
24.54
24.68
17
28.84
FCF yield (avg)%
23.01
20.36
17.77
16.61
18.50
19.30
19.80
20.33
17.79
15.29
23.31
19.30
18.90
84
6.10
FCF margin%
13.21
12.13
10.21
7.35
10.31
7.74
9.83
9.45
9.04
7.95
7.21
9.04
9.64
52
0.694
FCF / Net incomex
0.470
0.482
0.452
0.481
0.488
0.523
0.506
0.523
0.512
0.437
0.658
0.512
0.485
24
6.82
ROIC%
19.93
17.12
15.60
14.31
12.31
14.92
13.24
11.95
13.07
14.38
23.73
13.24
14.35
14
5.28
Return on equity%
15.24
16.05
17.05
14.15
12.74
11.58
10.58
10.20
13.02
12.08
23.00
11.58
12.88
26
8.18
Return on assets%
15.16
14.98
13.62
15.67
18.65
20.37
18.21
19.86
17.76
18.36
2.99
18.36
17.98
37
13.85
EPS₹
2.96
2.96
2.85
2.58
2.32
2.04
1.89
2.04
1.91
1.83
14.67
(4.66%)
(5.66%)
—
29.92
EPS growth%
23.07
21.13
20.87
22.85
23.75
25.76
23.10
25.46
27.06
26.39
10.91
25.76
23.42
9
8.83
Bookvalue per sh₹
5.25
5.94
6.08
6.69
7.24
7.47
7.46
8.34
8.56
9.34
12.69
5.24%
5.47%
—
14.92
FCF per share₹
15.12
17.12
19.87
23.33
25.41
27.07
27.29
28.90
32.45
35.12
7.99
6.69%
8.58%
—
8.74
Dividend per sh₹
9.20
9.98
10.79
10.33
10.67
10.61
11.78
12.70
13.70
12.90
2.52
3.88%
2.80%
—
7.26
Div yield (avg)%
0.79
1.91
2.82
5.36
6.23
7.62
5.54
6.48
8.06
5.26
11.53
6.48
5.45
25
19.84
Payout ratio%
6.47
6.87
9.71
11.29
11.75
9.62
9.50
7.96
9.39
8.14
20.10
9.39
9.44
45
20.05
Shares (diluted)M
27.50
27.96
29.37
34.08
32.43
35.13
36.91
36.31
40.62
43.38
20.58
5.99%
4.40%
33
4.08
Buyback yield%
6.94
8.61
8.92
7.17
5.70
4.55
3.26
2.04
0.86
0.40
25.62
2.04
5.12
60
0.917
D/E ratiox
2.483
2.421
2.793
2.588
2.499
2.589
2.576
2.887
3.269
3.233
1.626
2.887
2.588
63
315.1
Enterprise value₹M
420.8
419.6
423.9
450.5
401.4
417.5
393.4
379.2
364.3
319.6
318.8
(4.46%)
(2.40%)
11
69.97
LT debt₹M
193.9
204.6
242.5
260.1
303.6
294.5
339.3
358.3
387.4
455.1
31.18
8.43%
9.77%
71
Revenue
₹410.1M
7.60%
1.00×
Cost of revenue
₹199.5M
7.69%
1.01×
Operating expenses
₹85.42M
7.36%
0.98×
Goodwill & intangibles
17.61%
Spread over hurdle
(4.47%)