310.7
Revenue₹M
140.1
152.7
168.5
181.1
194.3
214.2
234.1
253.5
274.6
298.4
347.8
8.95%
8.90%
77
26.74
Revenue growth%
19.38
17.86
16.26
17.01
14.07
17.05
19.37
17.13
17.38
18.55
18.88
17.38
17.25
82
27.10
Gross margin%
17.61
18.29
15.50
15.91
18.19
19.41
19.05
18.08
18.80
19.99
20.85
19.05
18.24
36
22.50
Operating margin%
7.01
7.23
9.11
11.89
13.97
15.58
16.77
13.87
13.48
12.17
12.72
13.87
12.83
91
8.65
Net margin%
25.24
28.07
30.85
28.33
26.44
28.51
25.66
24.54
23.34
20.97
14.45
24.54
26.05
22
32.04
P/E ratio (avg)x
14.33
13.82
12.62
11.30
9.924
9.702
8.649
9.167
8.615
8.815
23.56
8.815
9.813
52
26.36
EV/EBITx
32.83
39.27
39.25
41.09
43.38
52.14
60.75
59.59
70.87
71.65
37.72
60.75
47.76
92
24.39
FCF yield (avg)%
28.13
28.91
30.30
31.41
31.95
30.09
30.27
31.56
32.06
31.50
28.42
31.50
30.86
16
16.14
FCF margin%
28.87
26.50
29.15
29.95
27.68
27.96
27.03
29.77
27.75
27.92
3.34
27.92
27.94
89
0.771
FCF / Net incomex
1.664
1.742
1.675
1.760
1.690
1.774
1.860
1.625
1.683
1.547
1.155
1.683
1.687
59
4.26
ROIC%
20.69
22.15
21.47
19.82
19.45
18.49
18.56
17.01
14.38
15.29
22.39
17.01
19.01
85
17.12
Return on equity%
10.53
12.66
13.29
12.17
13.03
11.93
9.91
11.77
8.84
8.28
16.34
9.91
11.85
49
3.63
Return on assets%
7.16
6.83
9.47
7.47
8.90
7.58
7.37
6.16
5.90
5.32
11.82
6.16
7.27
55
0.52
EPS₹
0.34
0.33
0.33
0.31
0.32
0.36
0.34
0.37
0.40
0.36
0.57
2.81%
1.50%
—
12.41
EPS growth%
7.77
9.51
11.89
14.40
12.27
12.47
12.34
12.70
14.80
17.31
17.80
12.70
12.41
56
0.56
Bookvalue per sh₹
0.27
0.31
0.31
0.35
0.38
0.39
0.44
0.51
0.55
0.61
1.11
10.06%
10.10%
—
0.25
FCF per share₹
0.18
0.20
0.19
0.19
0.17
0.17
0.17
0.16
0.14
0.13
1.02
(4.41%)
(2.79%)
—
0.60
Dividend per sh₹
0.47
0.44
0.42
0.43
0.41
0.36
0.32
0.31
0.28
0.25
0.61
(9.19%)
(7.34%)
—
26.78
Div yield (avg)%
20.35
20.92
20.07
21.67
20.55
19.18
21.38
21.58
21.51
20.66
22.23
21.38
20.79
65
20.93
Payout ratio%
7.83
5.81
5.62
7.49
8.37
9.54
10.90
13.87
10.94
11.13
29.15
10.94
8.96
21
296.9
Shares (diluted)M
262.3
275.0
273.7
257.1
235.4
224.5
203.5
187.4
198.7
202.7
299.3
(2.95%)
(3.27%)
61
19.63
Buyback yield%
7.46
8.26
9.14
7.19
7.37
4.93
6.10
3.40
1.85
2.09
4.21
3.40
6.64
13
0.571
D/E ratiox
0.666
0.645
0.577
0.546
0.472
0.429
0.390
0.377
0.326
0.313
0.544
0.377
0.450
40
224.3
Enterprise value₹M
102.2
102.0
110.7
118.1
127.6
119.7
117.2
110.5
107.7
96.16
23.41
(5.50%)
(1.73%)
49
138.0
LT debt₹M
167.7
197.4
218.4
206.7
229.5
251.8
246.6
237.8
244.1
244.5
306.9
1.28%
4.20%
71
Revenue
₹298.4M
8.90%
1.00×
Cost of revenue
₹161.2M
9.18%
1.03×
Operating expenses
₹39.53M
8.57%
0.97×
Goodwill & intangibles
15.18%
Spread over hurdle
(5.04%)