216.1
Revenue₹M
112.9
124.1
133.0
146.3
156.1
168.0
187.0
202.7
220.8
244.5
236.1
9.39%
9.07%
58
21.52
Revenue growth%
9.14
10.30
11.40
10.95
11.90
14.83
16.51
17.08
20.08
20.53
22.77
17.08
13.37
83
25.03
Gross margin%
18.81
16.33
15.39
16.35
18.32
18.21
15.38
18.23
20.21
17.83
2.75
18.21
18.02
39
27.83
Operating margin%
9.45
7.57
6.20
7.65
8.24
10.59
9.72
10.93
12.12
10.41
15.03
10.59
9.59
63
9.22
Net margin%
4.11
7.10
9.80
6.80
4.70
4.63
2.62
0.70
1.60
4.06
13.22
2.62
4.37
35
35.17
P/E ratio (avg)x
21.12
21.01
23.13
23.96
26.74
30.65
29.74
31.63
31.44
30.88
13.56
30.88
28.24
71
33.54
EV/EBITx
37.88
34.10
35.55
39.51
35.36
38.84
43.66
42.38
45.57
42.13
18.07
42.38
39.17
38
27.44
FCF yield (avg)%
18.58
15.98
16.08
18.88
17.91
14.95
13.65
11.58
8.78
6.21
7.65
11.58
15.46
83
13.73
FCF margin%
8.02
8.78
11.19
10.75
11.62
10.88
8.37
10.58
11.34
13.84
29.55
10.88
10.81
90
0.847
FCF / Net incomex
1.644
1.616
1.785
1.690
1.627
1.749
1.843
2.061
1.942
2.250
1.444
1.942
1.767
27
16.50
ROIC%
5.25
5.89
6.05
3.39
1.23
0.40
0.40
3.22
1.23
1.13
18.39
1.13
2.23
56
12.64
Return on equity%
23.41
22.72
20.55
19.20
19.85
18.81
18.17
17.39
15.64
17.97
17.99
17.97
19.00
41
13.71
Return on assets%
23.37
24.79
23.96
25.24
26.05
28.67
26.72
25.47
22.84
25.26
7.28
25.47
25.25
17
42.20
EPS₹
63.11
69.97
69.49
62.06
68.10
69.06
69.74
65.77
60.21
56.58
44.07
(3.64%)
(2.02%)
—
22.52
EPS growth%
0.40
0.40
2.64
1.77
3.33
0.48
0.40
0.73
2.94
4.04
12.84
0.73
1.25
7
92.14
Bookvalue per sh₹
40.10
40.19
36.90
38.19
36.27
34.84
30.12
28.96
24.89
21.92
27.67
(9.58%)
(5.24%)
—
66.68
FCF per share₹
35.62
32.02
34.74
37.01
37.31
40.64
36.77
38.61
40.48
36.59
81.44
(0.39%)
0.85%
—
27.44
Dividend per sh₹
22.02
22.30
23.24
23.58
22.86
22.99
24.12
28.00
32.67
36.29
84.44
9.68%
6.33%
—
5.30
Div yield (avg)%
6.40
8.36
6.99
9.92
7.86
7.37
9.02
7.58
10.18
9.49
9.57
9.02
8.11
73
12.91
Payout ratio%
19.75
17.44
18.84
21.23
21.30
21.44
18.46
16.92
17.73
20.61
26.19
18.46
19.30
27
1.230
Shares (diluted)M
1.468
1.570
1.782
1.823
1.950
1.853
1.750
1.772
1.595
1.675
1.224
(2.99%)
2.03%
8
4.59
Buyback yield%
27.36
29.33
26.94
25.53
25.60
24.98
23.03
23.20
25.20
27.39
28.95
24.98
25.56
10
1.025
D/E ratiox
1.584
1.613
1.556
1.515
1.535
1.496
1.402
1.320
1.409
1.497
0.381
1.409
1.506
53
205.4
Enterprise value₹M
94.97
106.0
98.81
90.00
81.74
75.66
68.01
69.94
77.59
74.10
226.8
(1.95%)
(2.53%)
76
179.3
LT debt₹M
52.19
53.34
56.62
57.73
58.85
55.23
55.65
62.66
72.16
67.48
72.09
2.77%
2.09%
37
Revenue
₹244.5M
9.07%
1.00×
Cost of revenue
₹171.2M
9.07%
1.00×
Operating expenses
₹53.16M
9.64%
1.05×
Cash and investments
20.16%
Spread over hurdle
(1.57%)