26.64
Revenue₹M
112.4
119.4
131.1
143.9
158.7
173.5
186.7
203.1
217.3
236.8
29.11
8.34%
8.51%
57
3.08
Revenue growth%
2.07
4.34
2.71
5.52
5.05
5.28
7.32
4.93
4.27
5.84
10.67
5.28
4.99
51
28.96
Gross margin%
29.12
28.07
25.21
27.30
29.47
30.93
29.28
29.85
29.47
29.90
29.44
29.85
29.38
70
18.47
Operating margin%
4.24
3.92
0.92
0.40
0.82
0.92
0.94
1.50
3.60
3.68
13.19
1.50
1.22
50
17.83
Net margin%
24.36
26.73
24.33
25.05
26.29
28.94
26.54
25.64
27.86
25.75
9.87
26.54
26.02
66
7.965
P/E ratio (avg)x
26.39
27.11
25.98
23.69
23.65
22.65
23.32
23.74
20.81
19.35
29.77
22.65
23.67
64
21.53
EV/EBITx
12.66
13.11
15.79
18.53
21.28
23.21
26.73
27.32
29.11
35.34
28.67
27.32
22.24
69
13.84
FCF yield (avg)%
19.08
21.75
24.68
22.44
23.81
21.35
21.43
23.05
24.26
25.40
4.22
23.05
22.75
93
25.69
FCF margin%
16.01
16.38
15.01
16.97
19.54
21.69
20.79
19.59
17.87
17.71
11.63
19.59
17.79
73
0.168
FCF / Net incomex
0.522
0.578
0.642
0.685
0.728
0.671
0.652
0.680
0.715
0.654
0.928
0.671
0.662
56
18.94
ROIC%
12.09
13.07
10.99
8.25
10.11
12.87
12.73
12.83
11.23
11.91
15.37
12.73
12.00
92
29.07
Return on equity%
4.56
2.31
2.72
2.34
0.40
3.12
1.09
1.48
2.87
0.47
18.23
1.48
2.32
64
26.26
Return on assets%
10.99
8.48
9.21
7.39
6.53
7.70
10.52
10.98
12.72
13.77
4.09
10.98
9.87
80
6.31
EPS₹
4.62
5.15
5.54
6.21
6.64
6.51
6.79
7.88
7.87
8.17
7.06
4.23%
5.98%
—
12.32
EPS growth%
6.11
3.16
1.11
3.37
5.10
3.36
3.53
2.41
0.89
3.00
10.22
3.00
3.26
63
7.25
Bookvalue per sh₹
4.89
5.18
5.36
5.03
5.55
5.95
6.47
6.60
5.92
5.58
1.39
0.13%
0.07%
—
7.27
FCF per share₹
10.35
10.12
10.75
10.22
9.65
10.58
9.78
10.47
10.31
11.37
1.95
3.32%
2.32%
—
6.86
Dividend per sh₹
6.88
6.68
7.09
8.32
8.39
9.46
9.11
9.24
9.70
10.62
5.66
4.82%
4.37%
—
25.20
Div yield (avg)%
21.91
23.11
21.69
23.82
23.38
21.66
21.65
24.34
23.15
20.33
9.43
21.66
22.51
45
10.67
Payout ratio%
18.35
16.47
14.12
16.07
15.96
15.00
17.69
17.03
14.69
12.44
28.38
15.00
16.02
16
10.75
Shares (diluted)M
16.30
18.75
22.16
21.67
22.83
22.10
21.26
24.99
29.81
30.18
10.91
5.74%
7.45%
94
13.21
Buyback yield%
38.86
40.47
42.43
44.98
44.70
47.32
46.27
47.70
45.99
47.73
14.51
47.32
45.48
40
0.699
D/E ratiox
0.847
0.801
0.750
0.736
0.799
0.798
0.741
0.785
0.830
0.833
0.569
0.798
0.799
50
131.3
Enterprise value₹M
257.1
250.1
285.0
321.1
312.6
303.8
303.6
362.5
400.6
451.2
100.2
7.61%
7.29%
19
100.9
LT debt₹M
372.7
397.0
446.5
502.9
491.8
483.2
550.4
561.9
593.2
634.5
67.13
5.23%
7.02%
78
Revenue
₹236.8M
8.51%
1.00×
Cost of revenue
₹148.6M
8.68%
1.02×
Operating expenses
₹45.81M
7.94%
0.95×
Spread over hurdle
(5.75%)