145.4
Revenue₹M
136.5
141.1
144.7
149.3
154.1
158.1
162.7
169.8
180.4
188.0
154.2
4.06%
3.46%
25
2.73
Revenue growth%
4.43
5.01
5.16
5.65
8.32
7.21
5.21
4.39
3.67
6.42
22.92
5.21
5.18
69
22.66
Gross margin%
10.35
7.97
8.58
9.24
9.19
7.87
7.74
5.12
6.03
8.42
29.62
7.74
8.20
14
23.95
Operating margin%
12.63
12.75
14.57
16.58
16.35
18.85
17.40
19.46
20.64
19.46
20.72
19.46
16.99
85
27.36
Net margin%
2.99
3.81
5.66
2.94
5.07
4.97
5.94
3.26
5.51
6.41
2.42
5.51
5.02
10
19.08
P/E ratio (avg)x
4.994
4.411
4.743
4.303
3.922
4.127
4.124
3.945
3.557
3.530
15.98
3.945
4.126
52
17.48
EV/EBITx
20.28
19.62
20.88
20.74
23.35
25.68
24.37
23.89
24.62
26.62
31.92
24.62
23.62
81
7.16
FCF yield (avg)%
17.53
17.19
19.25
18.90
20.93
19.79
19.73
17.95
14.96
15.34
4.50
17.95
18.42
25
13.38
FCF margin%
25.06
26.04
24.14
26.23
27.92
29.62
27.24
27.71
27.19
28.48
16.83
27.71
27.21
7
1.733
FCF / Net incomex
1.420
1.521
1.570
1.585
1.540
1.567
1.611
1.906
1.810
1.777
0.624
1.777
1.577
79
20.44
ROIC%
10.30
8.49
9.68
12.25
9.36
6.62
8.92
10.75
13.20
10.65
22.03
10.65
9.99
16
3.54
Return on equity%
7.22
5.39
6.75
8.93
8.52
6.11
5.08
4.01
4.41
7.40
7.43
5.08
6.43
76
2.15
Return on assets%
24.70
25.45
22.82
21.58
23.86
21.74
21.39
22.42
19.87
21.60
4.04
21.60
22.08
45
0.92
EPS₹
0.50
0.49
0.54
0.59
0.62
0.68
0.66
0.74
0.69
0.65
0.96
1.09%
2.06%
—
17.08
EPS growth%
4.09
6.87
4.56
6.78
9.12
9.69
10.08
9.05
10.06
9.86
6.17
9.86
9.09
66
0.62
Bookvalue per sh₹
0.87
0.98
1.01
1.15
1.19
1.16
1.05
1.11
1.23
1.39
0.38
3.16%
5.52%
—
0.64
FCF per share₹
0.42
0.42
0.37
0.36
0.36
0.37
0.40
0.37
0.31
0.32
0.47
(2.51%)
(4.16%)
—
0.53
Dividend per sh₹
0.98
0.87
0.86
0.81
0.73
0.77
0.76
0.73
0.67
0.62
0.96
(3.20%)
(4.64%)
—
10.97
Div yield (avg)%
26.77
27.35
26.54
25.57
25.19
23.24
25.39
27.23
25.81
23.83
23.75
25.39
25.69
38
2.63
Payout ratio%
15.85
13.04
11.55
14.53
13.20
11.09
11.37
13.08
15.86
17.19
12.38
13.08
13.14
74
81.75
Shares (diluted)M
93.23
103.3
114.6
112.2
114.5
120.5
111.5
102.4
96.60
107.3
79.61
(1.28%)
1.52%
79
26.71
Buyback yield%
23.88
25.32
27.58
27.96
27.30
24.60
25.19
22.80
23.82
25.55
2.85
24.60
25.25
37
1.526
D/E ratiox
1.808
2.162
2.600
2.997
3.460
3.742
3.802
4.119
4.802
5.190
0.964
4.119
3.601
55
37.01
Enterprise value₹M
263.8
258.9
255.2
263.6
276.0
293.4
269.4
256.4
279.3
281.0
61.60
0.36%
2.03%
73
131.6
LT debt₹M
134.8
132.7
135.0
146.5
166.3
168.1
165.6
189.7
201.0
213.8
93.93
5.15%
4.98%
11
Revenue
₹188.0M
3.46%
1.00×
Cost of revenue
₹94.35M
3.44%
1.00×
Operating expenses
₹31.70M
3.58%
1.01×
Goodwill & intangibles
17.83%
Cash and investments
16.72%
Return on capital
285.05%
Spread over hurdle
276.44%