42.93
Revenue₹M
257.1
261.9
278.9
295.7
303.1
321.7
338.5
359.2
379.1
404.8
45.27
5.96%
5.01%
25
20.72
Revenue growth%
0.40
0.40
0.40
0.40
0.40
1.60
0.46
2.40
4.24
5.87
15.96
2.40
0.43
85
22.35
Gross margin%
17.27
19.04
20.57
17.72
16.28
13.93
11.80
10.09
8.77
10.34
23.22
10.34
15.10
52
13.45
Operating margin%
25.56
24.70
24.39
23.35
25.60
24.03
24.07
21.21
20.55
18.20
22.28
21.21
24.05
29
14.41
Net margin%
16.43
17.84
15.41
15.31
16.57
15.59
14.98
14.34
16.34
14.47
11.72
14.98
15.50
85
19.77
P/E ratio (avg)x
20.12
23.20
22.71
21.88
20.85
21.28
20.92
23.62
22.13
23.86
36.86
22.13
22.00
62
20.68
EV/EBITx
10.13
8.936
8.564
7.571
7.047
7.632
6.832
5.920
6.157
5.265
22.49
6.157
7.309
63
17.42
FCF yield (avg)%
11.67
14.57
13.91
11.23
10.77
12.65
11.70
14.29
13.21
10.78
15.19
12.65
12.18
12
27.88
FCF margin%
22.97
23.41
22.70
24.49
27.40
25.20
27.16
27.94
30.12
32.45
15.91
27.94
26.18
74
1.459
FCF / Net incomex
0.451
0.411
0.354
0.305
0.268
0.280
0.274
0.272
0.283
0.282
0.408
0.280
0.283
74
12.07
ROIC%
5.28
4.98
3.26
4.41
3.17
2.16
0.40
2.59
2.21
0.40
13.18
2.16
2.88
41
8.96
Return on equity%
4.92
3.23
1.22
1.49
0.40
0.40
2.81
0.40
0.40
3.19
9.13
0.40
1.36
29
22.26
Return on assets%
20.77
20.24
17.42
16.04
13.31
16.05
18.36
18.04
16.48
17.85
4.39
17.85
17.63
31
4.84
EPS₹
1.79
1.68
1.64
1.68
1.78
1.77
1.62
1.49
1.35
1.29
5.00
(6.13%)
(3.89%)
—
16.98
EPS growth%
22.59
20.54
20.59
18.60
20.13
17.53
15.75
12.77
12.78
13.90
8.19
13.90
18.06
26
2.68
Bookvalue per sh₹
5.06
5.03
4.37
4.40
4.04
3.45
3.14
3.38
3.39
3.59
4.52
(2.36%)
(4.74%)
—
5.95
FCF per share₹
1.60
1.80
2.01
2.00
2.09
2.35
2.46
2.59
2.73
2.91
2.81
6.85%
7.13%
—
6.37
Dividend per sh₹
12.27
13.76
13.28
15.81
18.01
21.37
20.88
24.22
28.37
31.52
3.04
11.85%
10.33%
—
8.48
Div yield (avg)%
7.18
4.64
5.64
3.10
5.27
8.05
7.24
4.85
6.41
7.61
14.28
7.24
6.03
65
7.08
Payout ratio%
16.81
18.04
18.47
18.71
18.09
19.57
22.25
23.36
22.40
20.02
28.88
22.25
19.14
53
55.55
Shares (diluted)M
57.77
62.54
58.91
65.76
59.82
57.38
55.74
57.57
56.68
58.59
54.00
(0.42%)
0.59%
33
6.10
Buyback yield%
5.86
3.22
1.99
1.51
3.82
3.90
1.56
2.71
4.06
4.60
26.24
3.90
3.52
59
0.290
D/E ratiox
0.531
0.477
0.454
0.489
0.520
0.498
0.457
0.431
0.467
0.472
1.364
0.467
0.474
37
226.9
Enterprise value₹M
166.4
170.4
170.9
164.8
176.2
158.0
160.4
146.8
131.7
123.5
154.0
(6.87%)
(3.89%)
93
115.8
LT debt₹M
249.0
270.0
289.1
282.8
288.5
257.2
252.8
270.1
253.0
274.5
210.9
(0.98%)
1.42%
53
Revenue
₹404.8M
5.01%
1.00×
Cost of revenue
₹283.4M
5.01%
1.00×
Operating expenses
₹77.65M
4.98%
1.00×
Property and equipment
18.16%
Goodwill & intangibles
16.81%
Spread over hurdle
(6.21%)