126.0
Revenue₹M
177.3
177.8
184.0
186.8
191.4
196.3
196.1
203.0
202.9
209.9
140.8
1.86%
1.81%
91
13.53
Revenue growth%
5.31
7.25
6.75
7.11
6.26
5.59
2.83
3.97
4.00
6.69
25.94
4.00
5.93
65
3.44
Gross margin%
25.58
26.13
28.27
27.85
30.00
30.41
32.08
34.77
33.78
33.14
6.97
33.14
30.20
93
27.18
Operating margin%
19.46
19.13
16.82
16.02
15.51
14.39
11.72
10.09
7.87
7.63
14.65
10.09
14.95
35
7.12
Net margin%
26.17
26.22
27.38
24.60
22.80
24.20
24.97
27.95
27.58
27.55
20.32
27.55
26.20
85
36.95
P/E ratio (avg)x
6.534
5.913
6.199
6.271
5.652
5.304
5.296
5.208
5.486
5.091
20.82
5.296
5.569
7
12.97
EV/EBITx
15.10
14.75
15.68
15.23
16.28
16.00
14.99
15.81
14.19
12.71
19.64
14.99
15.16
62
13.76
FCF yield (avg)%
10.53
12.10
14.47
12.59
10.53
9.72
11.41
9.14
7.96
6.06
28.72
9.14
10.53
89
2.81
FCF margin%
5.99
4.39
2.24
0.40
2.22
4.58
6.00
7.17
9.93
12.29
18.00
7.17
5.29
30
1.673
FCF / Net incomex
2.147
2.511
2.752
2.994
2.963
3.390
3.357
3.465
3.680
4.207
0.142
3.465
3.175
85
11.35
ROIC%
2.58
4.72
4.25
5.40
4.58
4.19
4.30
5.83
7.32
5.89
16.39
5.83
4.65
11
24.77
Return on equity%
32.14
34.04
35.09
33.85
32.11
33.68
32.72
30.97
31.18
30.74
3.06
31.18
32.43
48
24.65
Return on assets%
13.70
15.68
14.91
16.58
14.13
12.27
13.32
13.63
11.04
10.10
27.74
12.27
13.66
28
3.15
EPS₹
9.04
9.41
10.51
10.06
10.94
10.98
12.83
14.26
13.65
14.36
3.35
5.59%
5.73%
—
27.90
EPS growth%
0.76
3.69
4.50
2.31
3.41
5.80
7.23
5.66
2.97
5.48
24.77
5.66
4.09
71
4.77
Bookvalue per sh₹
1.46
1.50
1.34
1.22
1.24
1.14
0.99
1.05
1.02
0.89
4.25
(6.49%)
(4.29%)
—
3.69
FCF per share₹
4.72
4.27
4.25
4.73
5.06
4.81
4.70
4.47
4.16
3.85
3.65
(5.32%)
(1.99%)
—
1.05
Dividend per sh₹
5.53
6.31
7.01
7.20
6.65
6.37
6.79
6.70
7.31
8.12
3.12
4.06%
3.09%
—
28.43
Div yield (avg)%
1.45
0.40
0.40
2.61
2.08
3.06
3.52
2.28
4.11
1.36
27.25
3.06
2.18
15
5.40
Payout ratio%
20.16
21.14
20.71
20.26
17.85
16.95
15.06
13.74
12.41
13.83
11.47
13.83
17.40
13
8.606
Shares (diluted)M
17.21
17.64
17.29
20.27
21.01
24.36
27.85
28.02
27.30
29.45
8.563
6.99%
7.42%
28
25.90
Buyback yield%
31.05
32.62
33.00
33.78
35.80
35.36
35.12
36.64
36.19
36.70
25.42
36.19
35.24
36
1.544
D/E ratiox
0.577
0.668
0.641
0.651
0.707
0.672
0.662
0.775
0.824
0.921
0.120
0.775
0.670
30
49.28
Enterprise value₹M
27.95
28.24
29.53
27.74
29.54
28.35
24.47
22.11
22.48
22.18
124.4
(5.57%)
(3.45%)
83
165.7
LT debt₹M
100.8
89.69
93.95
84.08
78.05
76.60
68.64
61.11
58.35
62.41
92.78
(4.37%)
(5.77%)
42
Revenue
₹209.9M
1.81%
1.00×
Cost of revenue
₹127.3M
1.91%
1.01×
Operating expenses
₹23.13M
1.46%
0.97×
Goodwill & intangibles
16.80%
Cash and investments
16.47%
Spread over hurdle
12.73%