192.3
Revenue₹M
173.0
188.6
197.4
213.2
230.7
247.9
266.1
281.6
307.6
324.0
204.2
7.03%
6.95%
77
19.70
Revenue growth%
30.85
31.39
29.75
29.23
27.69
26.85
28.19
28.87
26.14
24.85
6.36
26.85
28.53
85
2.05
Gross margin%
27.95
26.32
28.47
27.95
28.56
29.69
29.24
29.43
26.57
28.53
17.52
29.24
28.50
30
6.39
Operating margin%
20.76
17.95
17.23
14.82
15.08
15.12
15.51
17.62
15.06
14.59
8.82
15.12
15.32
63
12.16
Net margin%
5.19
6.32
4.41
3.19
4.45
6.52
6.84
7.54
8.12
10.66
25.35
7.54
6.42
70
6.634
P/E ratio (avg)x
11.89
11.14
11.53
12.94
12.07
11.86
12.06
12.22
13.39
12.36
29.47
12.22
12.07
11
13.76
EV/EBITx
50.86
52.54
52.49
50.56
50.95
51.94
56.87
63.14
68.82
77.39
16.99
63.14
52.52
71
2.55
FCF yield (avg)%
18.91
15.98
17.81
20.74
23.66
20.74
20.11
22.85
24.01
24.89
14.79
22.85
20.74
67
27.49
FCF margin%
13.09
10.72
12.12
11.97
13.09
11.59
14.25
11.49
10.58
10.04
20.83
11.49
11.78
26
1.426
FCF / Net incomex
2.482
2.607
2.926
3.007
3.396
3.434
4.090
4.343
4.358
4.724
1.210
4.343
3.415
74
16.12
ROIC%
28.87
30.65
28.58
29.65
32.35
33.23
31.88
30.29
31.87
34.65
29.61
31.88
31.26
55
19.33
Return on equity%
6.70
8.07
6.78
6.54
8.66
9.95
9.34
8.88
6.41
5.27
22.74
8.88
7.42
71
12.66
Return on assets%
6.18
7.86
9.34
9.68
12.46
13.84
11.73
14.16
12.31
11.81
6.33
12.31
11.77
53
5.42
EPS₹
9.33
9.53
9.24
8.34
9.07
9.63
8.78
8.00
8.85
9.72
5.66
1.39%
1.69%
—
28.17
EPS growth%
14.86
17.19
19.73
19.88
21.17
23.63
25.10
27.21
24.26
21.94
24.28
24.26
21.56
36
2.50
Bookvalue per sh₹
7.02
7.21
7.46
7.01
6.11
5.30
5.55
4.85
4.70
4.99
7.00
(3.98%)
(3.60%)
—
1.26
FCF per share₹
7.43
8.02
8.58
9.30
10.32
9.62
9.87
10.84
12.08
13.52
7.56
5.56%
5.90%
—
6.81
Dividend per sh₹
2.69
2.48
2.47
2.48
2.36
2.44
2.25
2.38
2.54
2.25
5.85
(1.02%)
(2.41%)
—
4.40
Div yield (avg)%
16.10
14.55
15.40
14.95
13.43
13.31
15.19
13.00
11.43
13.32
25.66
13.31
13.99
39
4.62
Payout ratio%
0.40
1.62
1.90
1.96
0.40
2.94
5.13
3.40
4.03
4.51
12.10
4.03
2.45
14
20.94
Shares (diluted)M
32.41
33.92
36.45
42.97
43.56
48.64
48.71
48.57
54.83
54.44
20.53
4.56%
5.60%
44
21.90
Buyback yield%
28.19
29.14
27.92
25.22
23.68
22.61
25.60
24.22
24.99
22.86
28.56
24.22
25.10
72
0.593
D/E ratiox
0.779
0.856
0.973
0.928
1.064
1.014
1.189
1.347
1.380
1.481
1.427
1.347
1.039
89
78.69
Enterprise value₹M
138.5
148.6
138.8
135.0
143.5
160.9
168.3
175.7
163.8
162.7
92.94
2.55%
2.16%
61
166.1
LT debt₹M
138.3
142.1
149.7
130.0
126.4
135.1
116.9
116.9
103.0
103.3
188.6
(3.97%)
(3.94%)
45
Revenue
₹324.0M
6.95%
1.00×
Cost of revenue
₹215.0M
6.95%
1.00×
Operating expenses
₹51.07M
6.44%
0.95×
Spread over hurdle
26.60%