70.12
Revenue₹M
255.1
270.4
284.9
298.1
309.0
321.6
337.6
344.0
349.0
358.1
72.41
3.00%
3.65%
8
22.56
Revenue growth%
5.96
6.75
9.01
10.79
10.86
8.84
9.50
7.17
8.79
6.81
25.21
8.79
8.81
37
7.05
Gross margin%
15.12
14.00
11.37
13.40
15.48
13.25
14.24
12.74
12.28
11.77
28.33
12.74
13.33
71
12.15
Operating margin%
30.68
28.84
26.68
28.69
28.14
26.42
23.58
22.23
21.17
22.68
14.48
22.68
26.55
21
6.09
Net margin%
11.38
11.05
11.74
9.23
6.68
4.75
3.90
4.25
1.43
0.40
27.01
3.90
5.71
75
29.01
P/E ratio (avg)x
16.53
18.50
20.81
21.09
19.84
20.65
23.67
24.67
26.53
27.94
7.112
24.67
20.95
62
37.90
EV/EBITx
10.55
11.53
10.24
9.455
8.380
8.117
8.847
9.595
8.808
7.903
19.28
8.808
9.151
11
11.59
FCF yield (avg)%
2.72
0.40
0.40
0.40
0.91
0.79
0.40
0.40
1.96
2.20
14.30
0.79
0.60
25
18.44
FCF margin%
29.29
29.40
28.12
26.01
27.04
25.05
25.03
27.06
25.76
23.48
27.28
25.05
26.53
32
0.379
FCF / Net incomex
1.037
1.104
0.959
1.015
1.086
1.156
1.232
1.156
1.027
0.938
1.194
1.156
1.062
63
26.37
ROIC%
9.46
11.12
12.20
11.71
9.48
9.82
7.65
8.04
6.65
9.43
20.91
8.04
9.47
21
7.11
Return on equity%
12.72
10.54
9.68
8.07
7.43
10.34
10.02
12.71
9.82
11.26
18.19
10.34
10.18
63
11.24
Return on assets%
11.69
13.24
14.88
14.99
13.13
14.61
14.93
17.42
16.15
18.65
12.25
16.15
14.90
16
2.66
EPS₹
4.16
4.42
4.04
4.23
4.37
3.76
3.24
3.27
3.49
3.74
2.74
(3.06%)
(1.52%)
—
22.71
EPS growth%
21.99
21.69
19.44
21.84
24.58
22.39
22.70
22.55
22.81
21.58
18.31
22.55
22.19
10
5.28
Bookvalue per sh₹
5.30
5.63
5.56
6.30
7.32
7.17
8.40
7.94
7.64
7.81
1.50
1.32%
5.53%
—
4.61
FCF per share₹
2.22
2.45
2.72
2.48
2.32
2.36
2.23
2.11
2.22
2.35
2.16
0.29%
0.99%
—
8.93
Dividend per sh₹
7.49
7.20
7.67
6.95
6.49
6.29
5.94
5.71
6.02
5.79
1.92
(2.25%)
(2.43%)
—
3.70
Div yield (avg)%
0.40
2.51
2.14
0.40
0.40
2.97
0.40
0.40
0.40
0.40
14.06
0.40
0.40
15
27.05
Payout ratio%
32.13
32.51
32.45
33.06
33.21
32.04
33.18
36.07
33.18
30.22
3.40
33.18
32.79
92
12.45
Shares (diluted)M
16.21
16.36
17.87
21.01
20.37
21.12
20.61
20.66
22.81
25.93
12.48
4.95%
5.54%
82
21.35
Buyback yield%
32.87
30.40
28.08
30.21
31.94
30.15
29.37
27.98
29.05
26.90
5.28
29.05
29.76
87
1.525
D/E ratiox
0.626
0.550
0.494
0.536
0.518
0.561
0.524
0.493
0.535
0.535
1.598
0.535
0.535
6
206.5
Enterprise value₹M
151.8
148.5
158.6
155.5
164.9
176.2
165.0
176.6
192.1
174.5
55.68
1.14%
2.16%
50
103.0
LT debt₹M
182.7
203.3
199.9
223.5
223.0
222.4
252.2
240.2
234.3
248.6
228.7
2.20%
4.54%
91
Revenue
₹358.1M
3.65%
1.00×
Cost of revenue
₹186.8M
3.49%
0.98×
Operating expenses
₹49.78M
2.93%
0.93×
Goodwill & intangibles
16.12%
Spread over hurdle
16.86%