146.3
Revenue₹M
169.9
176.9
184.6
193.1
195.3
202.2
204.2
203.8
212.2
219.6
151.2
2.37%
2.75%
76
6.58
Revenue growth%
9.25
7.23
8.23
7.23
7.03
4.41
3.25
1.79
0.40
1.04
5.15
1.79
5.72
17
28.29
Gross margin%
27.42
25.76
23.65
25.12
22.53
20.55
20.65
23.00
20.61
19.48
5.79
20.61
22.76
91
5.00
Operating margin%
19.16
19.66
18.82
21.21
21.83
20.28
21.65
19.88
16.96
14.49
17.94
19.88
19.77
81
9.32
Net margin%
2.16
0.40
1.15
0.40
1.20
1.14
0.40
3.07
3.70
2.10
15.57
2.10
1.18
46
10.21
P/E ratio (avg)x
25.94
27.17
23.53
23.64
25.72
23.27
21.57
20.94
20.02
17.96
30.29
20.94
23.40
73
20.55
EV/EBITx
13.34
14.07
12.70
11.49
10.27
11.25
12.13
12.57
11.98
12.53
23.26
12.13
12.33
53
9.46
FCF yield (avg)%
20.64
23.51
22.31
22.74
22.88
20.78
19.02
19.15
16.91
17.30
6.85
19.02
20.71
83
3.79
FCF margin%
12.89
15.29
15.83
15.17
17.80
16.77
16.71
14.11
15.93
16.68
3.32
16.68
15.88
16
0.364
FCF / Net incomex
1.248
1.201
1.232
1.251
1.318
1.347
1.207
1.278
1.329
1.234
0.363
1.278
1.250
65
23.76
ROIC%
29.90
29.64
29.57
31.61
32.50
33.89
31.16
33.46
30.56
28.67
19.75
31.16
30.86
10
7.44
Return on equity%
10.73
13.49
15.47
14.10
14.36
15.08
16.15
13.95
11.20
12.85
25.34
13.95
14.02
15
12.52
Return on assets%
9.05
6.09
5.00
2.25
2.41
2.80
1.99
0.40
1.44
0.40
9.06
1.44
2.33
58
0.38
EPS₹
0.51
0.52
0.48
0.44
0.44
0.43
0.44
0.41
0.43
0.40
0.41
(1.71%)
(3.20%)
—
29.62
EPS growth%
22.22
23.82
23.30
25.86
24.32
26.17
23.51
20.80
20.66
18.37
17.11
20.80
23.40
60
0.60
Bookvalue per sh₹
0.10
0.10
0.11
0.09
0.10
0.10
0.10
0.09
0.08
0.08
0.47
(3.67%)
(1.16%)
—
0.14
FCF per share₹
0.77
0.74
0.87
0.90
0.99
1.05
1.09
1.29
1.54
1.75
0.24
12.08%
9.28%
—
0.51
Dividend per sh₹
0.84
0.83
0.92
0.88
0.93
0.91
1.03
1.02
1.00
0.98
0.71
1.02%
0.91%
—
24.56
Div yield (avg)%
15.40
12.47
14.64
12.78
13.23
14.27
13.08
13.16
15.52
17.67
10.23
14.27
13.75
23
16.71
Payout ratio%
30.27
27.62
26.53
26.11
24.42
24.08
23.86
21.72
24.56
25.86
16.40
24.08
25.21
58
111.7
Shares (diluted)M
132.0
142.2
127.0
130.2
136.0
148.2
138.8
142.8
157.0
172.3
109.1
4.85%
3.70%
61
4.40
Buyback yield%
15.14
16.73
18.68
16.63
13.91
14.00
12.74
9.79
11.66
10.29
17.23
11.66
13.96
92
1.010
D/E ratiox
0.293
0.256
0.244
0.252
0.265
0.233
0.229
0.232
0.252
0.263
0.774
0.233
0.252
38
139.9
Enterprise value₹M
140.8
149.2
173.9
168.2
175.7
170.7
182.9
200.3
223.3
222.0
66.19
4.79%
4.10%
79
130.4
LT debt₹M
47.51
51.83
48.15
49.92
48.57
45.59
45.73
42.22
41.04
38.81
94.11
(4.39%)
(0.74%)
86
Revenue
₹219.6M
2.75%
1.00×
Cost of revenue
₹137.2M
2.84%
1.01×
Operating expenses
₹33.05M
2.29%
0.96×
Goodwill & intangibles
15.11%
Property and equipment
14.82%
Spread over hurdle
10.11%