80.68
Revenue₹M
149.8
164.1
179.9
193.4
208.4
229.4
250.4
275.2
294.5
311.1
89.81
8.35%
8.44%
78
20.35
Revenue growth%
29.95
32.93
31.26
30.03
31.57
32.04
30.07
29.44
26.67
25.26
28.28
29.44
30.05
62
15.96
Gross margin%
24.76
25.45
27.72
29.82
29.34
26.54
28.08
28.89
28.14
27.96
17.45
28.08
28.02
21
20.91
Operating margin%
18.79
16.84
13.97
14.81
16.49
15.05
12.06
14.96
12.45
14.21
27.93
14.21
14.89
62
15.66
Net margin%
11.38
9.51
10.02
12.17
10.61
8.23
9.59
6.99
4.69
2.63
13.67
6.99
9.55
23
20.71
P/E ratio (avg)x
36.43
39.66
37.72
43.34
45.82
48.05
47.07
44.72
49.00
56.46
34.09
48.05
45.27
82
14.54
EV/EBITx
22.56
25.89
28.53
28.76
32.10
35.67
34.23
33.72
35.89
38.83
18.75
35.67
32.91
76
28.25
FCF yield (avg)%
15.66
15.72
13.46
14.01
15.31
14.89
12.63
11.75
11.46
9.95
19.52
11.75
13.74
91
7.79
FCF margin%
0.64
2.03
2.71
1.24
0.40
2.42
4.62
2.05
0.40
0.40
23.42
2.05
1.63
58
0.126
FCF / Net incomex
1.418
1.455
1.556
1.411
1.475
1.584
1.496
1.565
1.549
1.506
1.495
1.549
1.501
64
28.83
ROIC%
2.32
4.73
6.79
8.72
9.22
11.34
11.32
8.95
9.72
12.56
28.80
11.32
9.09
73
16.38
Return on equity%
12.55
12.94
13.92
12.98
14.99
13.14
12.10
13.08
14.66
16.72
25.98
13.14
13.11
80
27.01
Return on assets%
12.39
15.34
13.38
13.23
15.27
17.50
17.86
16.70
19.04
18.58
7.45
17.86
16.02
68
2.85
EPS₹
9.73
9.58
9.78
11.12
12.91
12.59
12.11
13.44
13.93
15.56
3.03
3.81%
5.79%
—
21.75
EPS growth%
13.98
12.91
10.95
11.17
9.06
9.98
10.90
13.27
15.23
14.97
28.90
13.27
12.04
71
1.58
Bookvalue per sh₹
3.90
4.42
4.34
5.03
5.78
5.98
6.45
6.65
7.33
7.18
2.78
4.42%
6.03%
—
1.98
FCF per share₹
5.67
5.81
5.67
6.04
6.83
7.38
8.02
8.40
8.00
7.93
2.28
3.04%
3.83%
—
7.04
Dividend per sh₹
8.25
9.45
10.27
11.19
13.23
15.36
17.48
20.07
19.77
21.30
6.10
10.00%
10.38%
—
6.37
Div yield (avg)%
35.24
34.46
34.57
33.93
35.93
37.43
38.69
36.56
35.77
34.69
5.13
36.56
35.51
92
7.35
Payout ratio%
33.08
32.06
32.33
32.49
32.00
30.03
32.45
34.40
34.11
35.81
29.74
34.11
32.47
57
15.11
Shares (diluted)M
15.67
16.87
17.65
17.73
18.36
18.50
17.60
17.36
17.21
17.12
15.62
(1.39%)
1.54%
18
8.23
Buyback yield%
22.28
20.19
22.25
22.74
22.98
21.00
21.73
21.42
20.66
20.22
12.05
21.00
21.58
90
1.272
D/E ratiox
0.464
0.454
0.504
0.557
0.539
0.492
0.503
0.539
0.585
0.652
1.194
0.539
0.521
85
265.8
Enterprise value₹M
93.80
108.5
123.9
148.1
147.2
144.5
154.6
175.7
201.7
227.3
393.6
9.09%
10.81%
54
0.273
LT debt₹B
0.481
0.472
0.560
0.600
0.705
0.718
0.776
0.794
0.900
1.026
0.122
7.78%
9.18%
84
Revenue
₹311.1M
8.44%
1.00×
Cost of revenue
₹183.3M
8.42%
1.00×
Operating expenses
₹55.36M
8.23%
0.98×
Goodwill & intangibles
16.68%
Spread over hurdle
23.73%