283.7
Revenue₹M
307.9
314.2
321.8
327.2
340.8
359.0
380.3
388.3
395.5
415.9
316.8
4.06%
3.42%
28
26.44
Revenue growth%
10.44
8.02
5.09
5.31
3.93
6.66
7.04
9.41
7.48
7.65
10.08
7.48
7.26
91
23.07
Gross margin%
13.42
11.48
9.02
8.20
9.77
9.05
11.35
12.87
13.95
13.16
3.71
12.87
11.42
8
14.46
Operating margin%
29.61
30.87
30.81
31.15
30.77
30.54
30.37
31.05
32.35
29.89
19.04
30.54
30.79
82
20.95
Net margin%
7.01
9.69
8.33
7.35
10.04
12.55
14.16
12.76
10.58
10.53
17.84
12.55
10.28
67
16.46
P/E ratio (avg)x
16.88
19.34
21.93
24.13
22.30
25.27
28.05
26.73
29.87
33.11
6.192
28.05
24.70
12
26.99
EV/EBITx
24.02
24.44
26.18
23.63
23.46
21.73
21.01
20.71
19.03
19.29
30.69
20.71
22.59
79
24.09
FCF yield (avg)%
16.96
14.05
16.49
17.50
16.41
17.51
17.86
16.74
16.02
13.81
28.95
16.74
16.62
5
2.81
FCF margin%
2.74
0.40
2.73
3.49
2.44
4.71
7.26
4.54
2.19
0.40
11.37
4.54
2.73
94
0.194
FCF / Net incomex
0.402
0.433
0.495
0.494
0.565
0.540
0.579
0.627
0.591
0.591
0.688
0.591
0.552
44
23.30
ROIC%
15.54
14.14
11.27
8.42
8.45
5.65
7.35
10.10
12.46
10.77
10.28
10.10
10.44
10
24.08
Return on equity%
4.64
4.94
7.58
7.89
5.81
8.49
8.17
10.05
12.01
13.23
16.62
10.05
8.03
26
23.05
Return on assets%
12.76
12.06
10.60
8.69
6.13
3.38
4.79
2.93
2.39
1.35
23.91
2.93
5.46
94
13.42
EPS₹
42.44
47.58
48.66
53.91
49.10
49.22
49.98
46.22
42.38
41.11
14.19
(3.49%)
0.58%
—
19.74
EPS growth%
36.89
35.28
33.62
33.26
35.83
37.19
40.06
38.42
38.66
40.87
29.29
38.66
37.04
19
36.96
Bookvalue per sh₹
49.40
52.58
54.11
52.09
52.76
53.08
57.13
63.05
71.49
68.78
50.09
5.45%
2.89%
—
60.30
FCF per share₹
39.37
41.66
36.18
33.96
30.15
28.08
25.75
23.92
24.35
23.08
44.95
(5.20%)
(6.38%)
—
8.76
Dividend per sh₹
37.53
36.06
38.30
43.18
45.44
47.62
50.79
54.62
62.94
71.45
50.88
9.47%
6.14%
—
22.87
Div yield (avg)%
25.47
24.45
22.59
22.75
21.35
19.75
19.71
17.24
18.64
19.79
22.31
19.71
20.57
11
2.57
Payout ratio%
20.30
19.06
17.74
19.74
17.60
17.80
18.77
16.38
14.06
11.17
21.39
16.38
17.77
18
1.830
Shares (diluted)M
1.187
1.064
1.059
1.080
1.081
0.996
1.067
1.087
1.167
1.167
1.800
1.54%
(0.51%)
61
7.94
Buyback yield%
11.32
10.64
8.29
7.80
6.58
5.67
3.77
6.27
4.46
6.30
19.90
5.67
6.44
22
0.346
D/E ratiox
1.241
1.111
1.035
0.985
1.019
0.926
0.840
0.737
0.742
0.647
1.246
0.742
0.955
93
100.2
Enterprise value₹M
314.9
303.0
307.9
314.7
291.6
266.2
275.6
297.1
257.8
238.2
138.8
(3.96%)
(2.33%)
35
192.1
LT debt₹M
505.3
530.6
606.4
596.4
646.8
660.7
801.6
878.4
857.2
962.9
401.9
8.28%
6.69%
84
Revenue
₹415.9M
3.42%
1.00×
Cost of revenue
₹220.4M
3.35%
0.99×
Operating expenses
₹85.19M
3.07%
0.97×
Goodwill & intangibles
18.49%
Spread over hurdle
(4.49%)