70.33
Revenue₹M
219.5
221.7
232.6
242.3
245.3
253.8
257.1
259.8
271.5
278.0
78.69
2.53%
2.95%
87
7.06
Revenue growth%
28.52
25.89
27.38
28.32
30.08
27.68
26.41
25.47
22.76
25.72
9.05
25.72
26.89
9
2.02
Gross margin%
11.10
11.45
11.19
12.67
9.85
8.56
6.15
7.36
7.81
7.53
17.61
7.53
9.21
34
23.00
Operating margin%
15.51
14.78
12.65
13.43
11.17
8.63
6.53
5.94
7.28
5.27
3.32
6.53
9.90
76
19.69
Net margin%
15.51
17.17
18.92
19.52
20.51
17.60
20.55
18.41
17.75
19.68
18.17
18.41
18.67
55
18.78
P/E ratio (avg)x
28.14
26.55
23.94
20.99
21.45
19.52
19.28
20.18
20.87
19.13
36.68
19.52
20.93
38
6.342
EV/EBITx
37.39
36.89
37.64
39.35
41.29
41.19
42.56
40.78
43.96
50.06
19.63
42.56
40.98
90
25.49
FCF yield (avg)%
3.61
1.94
4.11
3.50
0.68
0.40
1.65
3.69
2.48
4.19
18.79
2.48
2.99
72
26.20
FCF margin%
9.37
6.59
4.81
7.45
6.74
6.84
7.13
4.40
3.74
3.67
21.75
4.40
6.67
79
1.212
FCF / Net incomex
0.273
0.255
0.269
0.253
0.277
0.269
0.253
0.286
0.297
0.289
0.801
0.286
0.271
22
7.47
ROIC%
5.05
5.01
7.84
5.10
3.06
2.78
0.40
0.40
2.25
0.40
20.11
0.40
2.92
31
23.61
Return on equity%
5.47
8.29
7.32
6.95
6.54
7.77
6.03
4.28
2.52
3.70
2.76
4.28
6.28
16
20.69
Return on assets%
18.46
17.80
16.10
14.67
17.00
15.37
13.84
16.60
14.45
13.18
4.13
14.45
15.73
57
4.89
EPS₹
2.42
2.12
1.88
1.66
1.63
1.60
1.59
1.62
1.41
1.42
5.06
(2.71%)
(5.50%)
—
15.72
EPS growth%
23.10
21.73
22.42
24.12
22.65
21.92
21.47
21.26
21.79
20.67
9.89
21.47
21.86
42
6.75
Bookvalue per sh₹
18.04
20.04
20.47
20.35
20.96
23.52
23.36
27.59
28.15
29.97
5.21
7.42%
6.72%
—
7.82
FCF per share₹
10.95
10.87
11.24
12.26
12.78
14.07
12.57
12.99
13.73
14.53
5.33
2.60%
2.38%
—
11.71
Dividend per sh₹
21.27
20.34
23.93
28.03
32.31
35.36
34.71
35.40
40.35
38.54
9.74
3.59%
7.59%
—
27.84
Div yield (avg)%
26.56
27.95
28.50
27.97
29.52
28.86
27.33
24.65
25.05
22.43
16.39
25.05
27.64
37
8.93
Payout ratio%
22.82
23.25
20.87
23.37
22.17
20.85
23.30
23.81
21.96
22.71
16.34
22.71
22.76
33
7.196
Shares (diluted)M
7.729
7.663
7.628
8.690
9.839
9.860
9.987
9.506
11.04
11.88
6.990
3.84%
3.69%
64
12.99
Buyback yield%
7.65
5.14
6.63
6.76
5.43
5.88
7.75
6.09
4.92
2.46
15.05
5.88
5.98
11
1.207
D/E ratiox
1.771
1.644
1.578
1.713
1.650
1.490
1.479
1.329
1.419
1.326
0.887
1.419
1.534
59
212.2
Enterprise value₹M
41.97
40.86
42.41
42.03
46.31
50.96
54.24
58.16
59.19
53.09
73.34
2.77%
2.75%
32
51.39
LT debt₹M
229.6
242.8
264.1
266.6
261.4
308.6
359.8
433.6
508.1
562.0
198.8
16.54%
9.24%
66
Revenue
₹278.0M
2.95%
1.00×
Cost of revenue
₹186.4M
2.79%
0.98×
Operating expenses
₹40.26M
3.47%
1.05×
Goodwill & intangibles
19.08%
Cash and investments
17.91%
Property and equipment
16.21%
Return on capital
104.51%
Spread over hurdle
90.78%