144.5
Revenue₹M
122.2
131.9
141.7
154.7
164.1
179.3
193.0
211.6
233.8
252.3
149.4
8.98%
8.24%
55
18.61
Revenue growth%
24.54
25.87
25.79
26.13
28.70
27.97
28.09
26.63
25.44
22.64
11.86
26.63
26.00
28
9.93
Gross margin%
6.16
6.13
7.45
7.15
8.31
8.45
10.58
12.02
13.41
12.74
12.10
12.02
8.38
89
11.98
Operating margin%
20.41
18.37
19.00
19.50
20.14
21.23
22.67
24.26
26.81
25.88
13.08
24.26
20.82
11
26.92
Net margin%
22.75
24.84
22.34
20.47
21.82
22.94
22.51
25.40
27.65
24.69
28.22
24.69
22.84
21
33.64
P/E ratio (avg)x
8.853
10.32
10.53
10.84
11.47
13.25
14.96
17.34
16.30
16.63
31.13
16.30
12.36
51
15.23
EV/EBITx
34.63
31.83
29.25
30.64
27.88
25.78
26.48
29.36
29.63
33.72
17.35
29.36
29.49
47
4.10
FCF yield (avg)%
28.80
28.88
26.49
27.46
25.89
23.67
20.86
18.14
17.14
20.11
20.87
20.11
24.78
49
29.40
FCF margin%
26.04
23.51
20.75
22.10
22.91
23.48
24.76
23.95
22.80
20.98
10.12
23.48
23.20
72
0.321
FCF / Net incomex
2.304
2.685
2.698
2.815
2.793
3.245
3.484
3.419
3.821
4.419
0.236
3.484
3.030
45
29.88
ROIC%
10.63
8.40
9.77
7.60
4.67
6.33
4.53
2.96
3.07
0.40
3.23
3.07
5.50
56
15.07
Return on equity%
0.40
0.40
0.94
0.70
0.40
0.81
1.44
4.17
3.65
4.76
3.26
3.65
0.87
17
5.79
Return on assets%
8.45
7.46
5.67
5.93
2.98
1.50
3.09
6.00
3.05
1.34
15.77
3.05
4.38
21
1.29
EPS₹
1.49
1.42
1.57
1.67
1.63
1.43
1.29
1.14
1.26
1.17
1.36
(6.40%)
(1.88%)
—
24.03
EPS growth%
16.41
15.04
15.74
14.78
14.07
16.57
17.94
20.51
20.85
20.07
21.61
20.07
16.49
59
1.46
Bookvalue per sh₹
3.06
3.36
3.60
3.56
3.64
3.66
4.25
4.59
5.24
6.00
1.98
10.53%
6.89%
—
1.42
FCF per share₹
0.72
0.70
0.64
0.61
0.63
0.58
0.50
0.45
0.40
0.43
1.04
(7.29%)
(5.54%)
—
1.53
Dividend per sh₹
1.65
1.74
2.07
2.37
2.60
2.58
2.57
2.99
3.23
3.54
2.29
6.38%
8.56%
—
11.02
Div yield (avg)%
2.74
5.47
5.68
5.40
6.06
4.30
5.25
3.21
4.71
4.68
9.70
4.68
4.98
9
18.65
Payout ratio%
0.52
2.39
3.52
0.65
1.14
2.37
1.15
3.08
5.03
2.94
27.17
2.94
2.38
8
24.13
Shares (diluted)M
18.97
17.68
16.13
13.61
12.40
11.64
11.55
12.28
10.87
9.925
24.88
(4.36%)
(7.49%)
31
7.54
Buyback yield%
19.30
18.76
16.52
14.08
15.88
14.64
16.96
17.31
17.64
18.81
25.52
17.31
17.14
19
1.756
D/E ratiox
0.843
0.866
0.785
0.719
0.790
0.785
0.719
0.791
0.760
0.755
0.541
0.760
0.785
73
148.7
Enterprise value₹M
59.77
57.49
52.94
50.19
53.96
57.58
64.46
56.99
52.22
47.65
250.4
(2.46%)
(3.42%)
77
27.07
LT debt₹M
241.3
217.4
196.4
195.8
180.4
202.3
219.2
238.7
260.9
268.0
31.76
8.24%
1.12%
73
Revenue
₹252.3M
8.24%
1.00×
Cost of revenue
₹140.5M
7.99%
0.98×
Operating expenses
₹53.69M
9.11%
1.08×
Goodwill & intangibles
14.77%
Spread over hurdle
(5.24%)