159.0
Revenue₹M
112.1
120.0
129.1
139.2
147.0
158.6
165.3
174.3
183.0
198.4
173.5
6.18%
6.64%
32
15.75
Revenue growth%
23.40
25.23
28.05
28.55
27.58
25.21
23.89
22.14
21.83
24.02
4.87
23.89
24.61
88
18.15
Gross margin%
6.43
3.81
4.28
3.17
1.47
0.40
0.40
0.40
0.40
1.26
15.08
0.40
1.36
84
7.17
Operating margin%
16.11
14.91
15.15
16.56
18.33
18.63
18.28
17.80
16.26
16.47
3.39
17.80
16.51
16
27.73
Net margin%
3.15
1.37
3.66
3.33
1.21
2.85
3.04
3.35
2.04
0.40
23.76
2.85
2.95
27
10.66
P/E ratio (avg)x
33.61
34.56
34.21
37.79
37.02
35.68
34.03
35.27
37.34
41.40
12.36
35.68
35.47
21
13.00
EV/EBITx
42.46
42.86
49.83
59.70
59.44
60.88
71.95
80.51
91.86
90.27
30.63
80.51
60.29
54
24.50
FCF yield (avg)%
1.95
4.71
3.66
3.10
2.07
3.14
0.71
2.20
4.08
6.56
26.73
3.14
3.12
85
6.28
FCF margin%
26.04
24.78
26.63
25.64
24.77
26.01
28.47
25.91
25.62
23.93
9.58
25.91
25.78
51
0.362
FCF / Net incomex
1.316
1.447
1.480
1.522
1.518
1.469
1.739
2.056
2.241
2.458
1.541
2.056
1.520
39
24.55
ROIC%
27.07
28.08
28.05
25.94
26.30
24.36
25.58
25.55
27.23
28.13
9.39
25.58
26.69
64
23.43
Return on equity%
1.12
0.40
3.14
5.53
5.87
7.54
7.43
5.40
7.25
6.67
19.75
7.25
5.70
85
18.09
Return on assets%
7.97
5.45
6.45
9.36
7.69
5.14
5.68
5.36
8.05
10.25
21.34
5.68
7.07
26
0.92
EPS₹
2.66
2.54
2.68
2.31
2.34
2.38
2.35
2.19
1.95
2.01
1.01
(2.96%)
(3.40%)
—
15.21
EPS growth%
31.44
32.74
31.90
30.39
32.24
33.20
31.60
30.74
29.19
27.80
4.01
30.74
31.52
21
5.22
Bookvalue per sh₹
5.02
4.93
5.30
5.15
5.80
6.22
5.99
6.61
7.75
8.95
1.93
9.06%
6.44%
—
4.36
FCF per share₹
3.43
4.02
4.51
4.55
4.79
4.96
5.82
5.86
6.02
6.73
3.73
7.04%
8.39%
—
2.43
Dividend per sh₹
3.26
3.22
3.31
3.90
4.57
4.64
4.69
4.47
4.96
4.80
3.73
0.99%
4.85%
—
16.89
Div yield (avg)%
4.69
2.32
3.21
5.61
4.85
4.78
3.58
6.01
4.38
3.94
23.26
4.38
4.53
80
11.79
Payout ratio%
11.73
11.32
8.38
9.99
7.40
8.70
9.31
11.40
13.70
14.97
16.03
11.40
10.66
92
15.21
Shares (diluted)M
16.13
17.22
18.59
17.75
15.47
16.52
15.42
13.76
11.71
11.44
15.20
(5.86%)
(3.33%)
51
9.12
Buyback yield%
21.98
19.93
19.55
17.22
18.94
16.14
16.13
13.43
12.07
11.87
19.40
13.43
16.68
43
1.777
D/E ratiox
2.155
2.265
2.147
2.290
2.428
2.417
2.269
2.097
1.853
1.927
0.630
2.097
2.210
30
52.16
Enterprise value₹M
103.6
114.1
113.3
120.9
137.0
144.1
143.0
146.8
143.3
162.4
152.4
3.46%
4.33%
71
71.82
LT debt₹M
141.0
155.7
145.9
133.5
136.4
123.0
111.6
110.3
108.4
108.0
154.5
(4.57%)
(2.76%)
10
Revenue
₹198.4M
6.64%
1.00×
Cost of revenue
₹118.5M
6.50%
0.99×
Operating expenses
₹27.34M
6.32%
0.97×
Goodwill & intangibles
18.79%
Spread over hurdle
(9.35%)