248.5
Revenue₹M
189.8
197.9
203.7
214.7
220.5
227.1
238.8
254.1
261.3
278.5
264.9
4.78%
4.14%
58
20.24
Revenue growth%
36.64
35.93
34.75
36.16
34.89
35.44
36.94
37.35
39.33
39.52
22.31
37.35
36.40
83
10.47
Gross margin%
6.10
4.65
2.78
2.11
0.79
2.56
2.54
3.76
3.09
3.61
18.31
3.09
2.93
69
21.12
Operating margin%
17.53
15.75
14.08
15.37
15.50
12.55
13.93
13.83
16.20
17.57
9.80
13.93
15.43
78
27.26
Net margin%
13.21
12.33
15.24
18.15
19.34
17.99
20.68
18.68
19.37
21.27
7.14
19.37
18.41
15
12.56
P/E ratio (avg)x
36.66
40.12
44.70
48.18
52.10
54.05
61.14
58.78
57.63
65.64
37.81
58.78
53.07
23
13.91
EV/EBITx
30.45
30.12
29.27
28.90
28.28
31.51
28.93
30.63
33.52
34.59
29.00
31.51
30.28
19
24.74
FCF yield (avg)%
4.40
2.59
0.88
3.51
6.20
8.91
6.34
7.41
7.25
8.78
25.19
7.41
6.27
74
5.06
FCF margin%
6.35
3.65
4.71
5.46
6.78
7.41
9.82
8.13
7.77
5.53
10.87
7.77
6.57
65
0.225
FCF / Net incomex
0.938
0.866
0.911
0.991
1.068
1.102
1.096
1.125
1.119
1.120
0.343
1.119
1.082
52
5.20
ROIC%
12.48
14.44
14.88
12.74
10.98
9.50
10.84
12.25
13.00
15.92
10.17
12.25
12.61
34
27.42
Return on equity%
10.18
11.94
11.79
14.34
12.55
12.68
12.58
15.40
13.84
11.43
16.60
12.68
12.56
57
3.22
Return on assets%
4.25
6.01
6.13
6.55
4.88
6.03
5.78
6.37
6.22
7.42
10.91
6.22
6.08
12
0.99
EPS₹
1.22
1.33
1.43
1.37
1.40
1.53
1.59
1.75
1.63
1.79
1.06
5.00%
3.17%
—
18.89
EPS growth%
23.14
24.74
26.23
24.83
23.81
23.33
21.21
21.34
23.79
22.38
8.71
22.38
23.56
72
0.57
Bookvalue per sh₹
0.37
0.40
0.45
0.46
0.47
0.49
0.51
0.50
0.51
0.56
0.89
3.66%
4.86%
—
1.58
FCF per share₹
0.77
0.83
0.92
0.91
1.04
0.99
0.94
0.99
1.14
1.26
1.88
3.85%
5.83%
—
1.94
Dividend per sh₹
1.61
1.57
1.53
1.56
1.71
1.79
1.73
1.74
1.89
2.06
0.65
3.84%
3.21%
—
20.97
Div yield (avg)%
4.91
7.39
9.10
10.02
8.08
5.11
5.04
5.98
5.84
3.39
8.74
5.11
5.91
24
28.68
Payout ratio%
6.86
6.13
3.25
3.02
0.40
2.46
2.31
1.27
1.54
4.33
19.07
2.31
2.74
63
82.48
Shares (diluted)M
97.42
90.80
101.7
105.7
101.9
105.1
102.4
103.1
100.5
97.57
80.66
(0.86%)
0.30%
89
21.96
Buyback yield%
15.42
14.12
13.77
13.10
12.25
12.14
15.12
15.69
18.31
18.17
13.58
15.69
14.62
86
1.351
D/E ratiox
1.786
1.922
2.009
1.804
1.569
1.558
1.499
1.514
1.555
1.431
1.231
1.514
1.564
82
293.5
Enterprise value₹M
193.7
205.1
228.0
236.9
247.9
278.0
295.9
312.4
323.2
341.4
344.9
6.61%
6.39%
59
305.2
LT debt₹M
24.44
23.40
25.34
23.87
25.51
23.48
24.70
26.55
24.58
22.56
16.99
(2.43%)
(0.60%)
16
Revenue
₹278.5M
4.14%
1.00×
Cost of revenue
₹152.7M
4.41%
1.03×
Operating expenses
₹67.72M
3.55%
0.94×
Spread over hurdle
(5.69%)