13.26
Revenue₹M
229.2
236.6
239.3
242.2
249.4
252.2
259.5
260.2
261.3
269.0
14.14
1.52%
1.60%
77
11.42
Revenue growth%
18.26
18.94
17.41
18.20
16.45
17.90
19.42
21.58
21.14
21.60
10.44
21.14
18.60
36
19.67
Gross margin%
7.63
8.69
11.19
9.89
12.32
11.53
10.97
12.56
12.16
14.57
23.88
12.16
11.36
84
14.45
Operating margin%
17.84
17.12
17.09
18.32
16.63
14.96
16.91
16.84
15.08
15.36
10.75
15.36
16.87
82
9.56
Net margin%
2.97
3.83
2.56
4.68
6.08
6.99
6.55
5.90
8.05
9.27
24.79
6.99
5.99
87
14.76
P/E ratio (avg)x
49.56
58.63
59.08
59.93
63.81
61.36
63.02
66.72
66.70
70.43
26.63
66.70
62.19
44
9.772
EV/EBITx
9.036
10.48
11.71
11.68
12.45
11.71
11.93
13.38
14.15
16.46
29.11
13.38
11.82
76
7.42
FCF yield (avg)%
20.80
19.42
20.13
20.11
18.45
16.17
16.88
19.50
19.73
17.37
19.71
17.37
19.46
88
29.61
FCF margin%
0.40
0.40
0.60
0.40
3.05
1.72
4.64
1.89
0.40
0.40
13.61
1.72
0.50
14
0.135
FCF / Net incomex
0.388
0.382
0.331
0.335
0.368
0.341
0.319
0.294
0.324
0.287
0.774
0.319
0.333
15
24.54
ROIC%
29.15
31.22
30.64
29.32
26.58
24.54
24.07
26.31
23.35
21.15
2.26
24.07
26.45
10
11.70
Return on equity%
16.95
19.61
17.16
17.77
16.68
14.28
13.29
10.32
11.73
13.57
10.51
13.29
15.48
46
3.42
Return on assets%
0.40
0.40
2.25
3.67
6.11
8.57
8.17
8.65
6.93
6.77
18.71
8.17
6.44
45
0.71
EPS₹
1.17
1.34
1.32
1.59
1.83
1.93
2.22
2.53
2.65
3.14
0.79
11.39%
10.39%
—
17.62
EPS growth%
8.44
7.60
7.97
8.88
9.70
12.09
11.80
13.19
15.75
15.25
19.99
13.19
10.75
60
0.21
Bookvalue per sh₹
0.61
0.66
0.67
0.69
0.80
0.89
1.03
1.18
1.38
1.47
0.17
12.87%
10.67%
—
0.18
FCF per share₹
0.21
0.20
0.19
0.20
0.19
0.19
0.19
0.20
0.21
0.20
0.47
0.89%
(0.47%)
—
0.52
Dividend per sh₹
0.60
0.59
0.65
0.67
0.73
0.68
0.68
0.66
0.65
0.60
0.50
(3.99%)
0.28%
—
26.42
Div yield (avg)%
12.08
9.18
10.64
8.38
9.62
6.71
4.33
6.57
3.71
1.03
11.69
4.33
7.55
24
3.19
Payout ratio%
12.78
13.90
11.20
13.12
10.60
7.70
4.94
3.33
3.51
2.98
29.99
3.51
9.15
29
166.8
Shares (diluted)M
172.1
160.3
151.0
154.3
150.5
162.7
178.6
188.1
203.0
201.1
166.9
5.97%
2.37%
40
22.24
Buyback yield%
8.69
11.12
13.64
16.12
13.60
14.39
11.81
9.91
7.36
4.56
22.49
9.91
11.47
40
1.445
D/E ratiox
1.433
1.453
1.729
1.906
2.194
2.133
2.435
2.457
2.806
3.211
0.957
2.457
2.163
56
93.10
Enterprise value₹M
186.1
223.5
264.4
288.3
296.8
340.3
400.5
453.4
542.2
595.8
23.19
14.96%
14.17%
72
103.7
LT debt₹M
9.575
9.431
8.306
7.700
6.777
5.894
6.263
5.334
4.598
3.946
106.0
(10.25%)
(8.14%)
25
Revenue
₹269.0M
1.60%
1.00×
Cost of revenue
₹153.6M
2.07%
1.05×
Operating expenses
₹40.37M
0.64%
0.91×
Goodwill & intangibles
19.21%
Property and equipment
16.64%
Spread over hurdle
63.97%