169.3
Revenue₹M
83.74
89.21
95.32
101.7
108.5
116.8
122.5
128.4
134.3
141.2
189.3
5.42%
6.27%
90
9.89
Revenue growth%
10.77
9.99
11.76
13.98
11.08
9.28
10.51
9.48
8.62
5.72
17.15
9.28
10.25
89
21.62
Gross margin%
28.64
30.22
28.75
26.29
27.73
27.45
30.40
27.49
25.97
26.62
29.96
27.45
27.61
24
25.93
Operating margin%
6.38
6.58
3.95
6.26
9.14
6.41
5.38
5.76
8.70
7.43
29.48
6.41
6.40
17
18.40
Net margin%
20.62
19.96
22.62
21.14
23.05
20.52
17.77
18.25
18.25
18.75
21.86
18.25
20.24
52
37.61
P/E ratio (avg)x
7.426
7.617
7.505
7.934
7.612
8.235
8.394
8.037
7.741
8.072
10.04
8.072
7.837
50
20.98
EV/EBITx
27.32
30.64
35.25
41.20
47.35
51.87
53.05
57.87
60.49
67.22
27.82
57.87
49.61
48
3.90
FCF yield (avg)%
9.47
10.45
8.05
10.65
10.52
7.74
6.90
7.45
9.99
9.44
27.84
7.74
9.45
55
13.61
FCF margin%
15.16
13.48
11.24
13.86
11.78
12.98
12.91
14.28
14.28
12.29
13.31
12.98
13.23
91
1.069
FCF / Net incomex
0.844
0.811
0.898
0.831
0.873
0.795
0.723
0.744
0.772
0.676
1.149
0.744
0.803
71
13.18
ROIC%
34.81
33.61
32.30
30.56
28.28
25.35
23.93
21.26
23.22
24.30
9.54
23.93
26.81
60
16.66
Return on equity%
14.09
11.56
12.86
15.07
14.50
14.84
16.64
18.99
19.07
17.45
22.18
17.45
14.95
19
29.55
Return on assets%
20.34
18.64
18.02
20.50
21.48
18.69
20.18
19.08
19.29
16.43
11.28
19.08
19.18
53
1.90
EPS₹
2.35
2.19
2.01
1.97
2.16
2.25
2.22
2.12
2.29
2.56
2.06
3.50%
0.54%
—
18.22
EPS growth%
25.20
25.90
22.99
22.78
23.62
20.71
21.27
19.59
18.31
21.29
25.20
20.71
22.03
12
1.38
Bookvalue per sh₹
2.91
3.24
3.87
4.24
4.33
5.23
5.95
6.25
6.99
7.62
2.51
11.99%
11.93%
—
1.60
FCF per share₹
2.09
2.29
2.32
2.32
2.14
2.15
2.22
2.24
2.34
2.59
1.12
3.86%
2.22%
—
2.54
Dividend per sh₹
0.68
0.76
0.85
0.81
0.92
0.97
1.13
1.22
1.40
1.45
0.47
9.56%
8.97%
—
17.80
Div yield (avg)%
18.06
15.73
13.03
11.73
10.34
9.90
11.73
9.37
10.00
7.28
28.05
9.90
11.04
80
3.61
Payout ratio%
6.56
6.21
8.86
11.71
9.08
8.75
10.90
7.94
7.78
7.64
12.93
7.94
8.34
13
52.02
Shares (diluted)M
51.24
50.19
56.98
62.88
61.59
71.55
74.66
70.83
69.88
76.53
53.45
4.44%
3.99%
86
7.05
Buyback yield%
3.00
4.26
2.56
3.92
4.38
3.93
6.47
7.72
10.62
9.40
11.07
7.72
4.32
20
1.478
D/E ratiox
2.057
2.106
2.139
2.121
2.116
2.009
2.161
2.393
2.681
2.774
0.478
2.393
2.130
27
131.8
Enterprise value₹M
82.42
92.16
98.16
113.9
112.0
113.9
118.6
116.7
115.0
130.6
170.4
3.13%
4.78%
65
136.6
LT debt₹M
112.3
116.2
121.2
136.1
136.7
163.9
182.0
188.8
211.6
227.0
161.1
10.67%
8.03%
74
Revenue
₹141.2M
6.27%
1.00×
Cost of revenue
₹79.37M
6.64%
1.04×
Operating expenses
₹13.31M
4.59%
0.85×
Property and equipment
15.14%
Goodwill & intangibles
14.90%
Spread over hurdle
(2.66%)