53.14
Revenue₹M
422.7
454.0
501.3
542.7
599.2
650.7
711.8
777.9
850.3
909.8
56.57
8.71%
8.59%
42
3.90
Revenue growth%
22.87
22.10
19.89
22.33
20.48
18.57
16.98
16.47
14.58
17.53
20.64
16.98
19.23
39
20.82
Gross margin%
5.95
6.00
6.69
4.11
3.98
4.53
2.74
2.02
0.40
0.40
2.14
2.02
4.04
23
9.81
Operating margin%
6.21
8.72
9.64
12.31
15.28
18.21
16.18
16.59
14.79
15.80
27.94
16.18
15.04
55
6.09
Net margin%
8.71
8.90
9.61
11.61
10.69
9.02
10.07
12.58
15.34
15.93
18.18
12.58
10.38
18
35.93
P/E ratio (avg)x
11.91
11.01
10.31
10.04
10.12
10.77
10.54
10.75
9.546
9.890
6.158
10.54
10.43
55
7.010
EV/EBITx
57.28
60.82
67.84
71.26
84.64
88.60
97.66
107.8
114.8
125.1
24.95
107.8
86.62
43
24.06
FCF yield (avg)%
24.66
24.35
26.06
23.48
24.73
25.34
24.04
24.24
25.86
27.30
6.90
25.34
24.69
90
23.62
FCF margin%
5.29
6.97
5.15
4.63
3.90
2.03
1.70
0.40
1.95
2.10
12.92
1.95
3.00
82
0.455
FCF / Net incomex
1.688
1.687
1.862
1.709
1.760
1.967
2.041
2.236
2.527
2.368
1.559
2.236
1.914
17
4.37
ROIC%
24.37
26.08
28.21
26.64
25.75
23.82
21.22
22.61
22.24
22.12
15.91
22.24
24.09
73
13.49
Return on equity%
12.82
14.48
12.19
13.15
15.72
18.71
17.11
17.54
16.21
18.98
24.90
17.54
15.97
33
14.86
Return on assets%
19.37
21.23
23.93
26.47
26.50
29.30
28.03
27.45
24.67
24.67
26.59
27.45
25.57
40
4.03
EPS₹
31.15
33.87
35.08
41.17
43.35
51.97
56.23
57.12
64.21
73.32
4.31
11.08%
10.94%
—
24.90
EPS growth%
13.63
14.06
14.73
12.99
11.87
11.37
12.84
9.87
9.78
12.74
19.77
11.37
12.79
94
12.48
Bookvalue per sh₹
19.40
21.10
19.26
20.20
18.23
18.09
17.70
16.88
17.96
19.04
18.47
0.88%
1.08%
—
16.40
FCF per share₹
17.32
19.25
20.54
23.18
26.95
30.93
29.79
33.58
38.37
41.69
18.64
9.12%
8.82%
—
12.56
Dividend per sh₹
6.79
6.73
6.78
5.84
6.37
5.86
5.75
5.38
5.46
4.85
12.16
(5.29%)
(2.54%)
—
29.27
Div yield (avg)%
26.67
26.40
29.35
30.02
31.17
29.67
28.97
26.61
24.79
26.63
27.57
26.63
27.82
54
29.84
Payout ratio%
30.60
28.41
30.20
28.54
27.48
26.67
26.44
26.64
26.05
24.03
26.77
26.44
27.08
79
25.02
Shares (diluted)M
22.79
25.06
26.88
23.33
23.21
23.31
25.32
26.14
27.43
24.62
24.59
1.19%
1.16%
63
13.63
Buyback yield%
1.41
3.71
3.23
2.95
2.77
0.40
0.40
1.29
2.99
2.51
11.69
1.29
2.64
59
0.709
D/E ratiox
1.311
1.319
1.436
1.561
1.486
1.623
1.646
1.591
1.471
1.371
1.298
1.591
1.478
94
405.5
Enterprise value₹M
153.7
162.2
191.4
185.8
218.9
212.3
214.9
243.9
272.6
261.7
305.0
3.64%
6.70%
78
160.4
LT debt₹M
562.9
617.6
609.6
604.8
623.7
725.4
761.4
736.7
804.6
833.4
692.9
5.97%
5.20%
51
Revenue
₹909.8M
8.59%
1.00×
Cost of revenue
₹636.9M
8.59%
1.00×
Operating expenses
₹169.0M
8.58%
1.00×
Goodwill & intangibles
17.03%
Spread over hurdle
(10.63%)