108.5
Revenue₹M
113.2
116.3
117.5
118.3
118.8
121.2
125.9
131.1
136.8
138.1
112.7
3.05%
2.38%
48
12.61
Revenue growth%
8.64
8.26
10.75
10.54
11.73
13.73
11.69
14.25
13.13
14.55
28.28
13.73
11.71
79
24.30
Gross margin%
16.57
14.16
11.87
8.88
8.95
7.78
6.80
5.08
7.07
9.81
5.30
7.07
8.91
9
18.22
Operating margin%
17.63
15.00
15.12
12.97
14.40
16.85
14.28
15.98
16.00
16.51
18.40
16.00
15.55
20
28.63
Net margin%
10.51
9.73
8.70
8.37
9.14
7.26
5.09
4.17
5.49
6.74
18.69
5.49
7.81
35
36.81
P/E ratio (avg)x
41.63
43.55
45.61
46.38
48.14
53.80
54.38
57.77
64.95
62.87
9.372
57.77
50.97
72
14.25
EV/EBITx
38.51
38.27
38.12
43.68
42.56
47.20
53.15
62.28
70.72
68.34
7.778
62.28
45.44
67
5.30
FCF yield (avg)%
21.69
19.31
19.07
21.42
18.54
16.49
13.73
16.13
18.49
15.58
9.14
16.13
18.51
10
13.54
FCF margin%
5.35
2.36
0.67
0.40
0.75
3.01
1.73
2.44
0.40
2.88
9.10
2.44
2.05
78
0.281
FCF / Net incomex
1.730
1.912
1.844
1.988
1.889
1.879
1.803
1.990
2.161
1.968
0.729
1.968
1.901
46
26.17
ROIC%
23.22
24.24
23.62
21.23
19.23
20.41
22.27
24.93
24.80
25.73
10.55
24.80
23.42
81
2.01
Return on equity%
5.22
6.75
6.92
7.88
9.53
10.57
9.77
12.48
15.32
17.05
16.91
12.48
9.65
37
7.55
Return on assets%
17.21
19.71
21.24
18.42
15.76
16.47
15.81
18.47
18.78
18.09
21.35
18.09
18.25
78
1.57
EPS₹
0.73
0.69
0.63
0.68
0.72
0.65
0.70
0.71
0.69
0.59
1.72
(3.92%)
(3.59%)
—
12.63
EPS growth%
28.17
30.90
30.12
28.60
30.34
28.13
28.17
26.81
26.28
25.49
28.51
26.81
28.17
65
2.83
Bookvalue per sh₹
3.01
2.94
3.33
3.37
3.83
3.60
3.98
3.77
3.71
3.54
2.25
(1.54%)
1.76%
—
2.56
FCF per share₹
1.14
1.17
1.15
1.21
1.20
1.05
1.01
0.96
1.03
0.94
2.72
(4.81%)
(2.65%)
—
2.38
Dividend per sh₹
4.24
4.94
4.86
5.16
5.89
6.59
6.35
6.02
6.95
6.88
1.17
3.14%
5.02%
—
4.61
Div yield (avg)%
5.87
6.38
7.72
7.00
6.52
3.86
1.03
0.40
0.40
0.66
24.62
0.66
4.87
78
12.23
Payout ratio%
18.36
18.46
16.75
16.39
17.05
17.63
19.67
18.97
19.37
17.15
9.15
18.97
17.99
79
12.76
Shares (diluted)M
13.15
13.75
15.58
15.35
14.51
16.21
18.36
18.98
17.17
15.70
12.84
1.60%
2.08%
76
21.93
Buyback yield%
15.63
14.21
14.54
12.31
12.96
12.87
15.84
17.21
19.02
16.76
25.19
16.76
15.08
12
0.437
D/E ratiox
1.820
1.807
1.816
2.038
2.267
2.427
2.302
2.655
2.924
3.023
0.250
2.655
2.284
76
54.83
Enterprise value₹M
103.0
111.0
111.7
124.9
130.4
149.1
137.8
143.0
148.3
153.7
151.2
3.34%
4.11%
21
66.57
LT debt₹M
124.9
149.2
157.8
189.7
195.3
216.0
229.4
226.0
260.4
294.5
23.44
8.56%
10.40%
23
Revenue
₹138.1M
2.38%
1.00×
Cost of revenue
₹79.50M
2.58%
1.02×
Operating expenses
₹18.33M
2.87%
1.05×
Goodwill & intangibles
15.32%
Spread over hurdle
(5.72%)