70.89
Revenue₹M
181.5
188.4
188.0
195.1
200.1
207.4
205.9
206.4
207.7
208.3
78.44
0.81%
1.41%
52
16.02
Revenue growth%
35.05
37.72
38.12
35.16
33.30
33.28
35.23
32.68
33.38
31.54
21.44
33.28
34.22
8
26.39
Gross margin%
13.19
11.09
9.27
10.21
12.17
14.24
12.97
13.21
13.51
16.51
3.04
13.51
13.08
67
17.68
Operating margin%
15.47
14.38
13.49
14.70
14.59
12.93
11.58
9.83
8.60
10.77
18.58
10.77
13.21
89
15.96
Net margin%
12.45
9.85
11.38
12.76
11.09
9.14
9.42
10.63
11.89
13.01
23.48
10.63
11.23
80
21.49
P/E ratio (avg)x
20.28
21.17
20.68
18.38
16.97
16.15
17.83
19.72
20.76
20.56
36.47
19.72
20.00
54
29.52
EV/EBITx
39.52
38.93
44.81
52.89
56.46
57.49
55.72
62.05
72.37
83.99
16.72
62.05
56.09
56
16.82
FCF yield (avg)%
25.39
24.78
24.43
26.96
24.80
26.99
27.09
24.36
23.43
20.98
10.68
24.36
24.79
9
25.87
FCF margin%
7.62
7.24
7.80
5.40
8.30
6.17
8.97
9.18
6.48
6.48
2.65
6.48
7.43
81
0.424
FCF / Net incomex
0.164
0.195
0.214
0.253
0.286
0.319
0.316
0.350
0.345
0.375
0.197
0.345
0.301
6
5.44
ROIC%
8.74
8.07
9.86
12.14
13.12
12.17
11.97
11.85
9.52
7.26
14.07
11.85
10.85
24
9.57
Return on equity%
27.60
25.60
23.44
21.73
19.17
16.88
17.11
15.48
17.64
15.47
24.56
16.88
18.40
22
22.92
Return on assets%
20.10
18.14
19.58
16.93
14.78
15.17
13.18
10.23
10.80
10.12
8.58
10.80
14.97
19
2.68
EPS₹
1.17
1.29
1.18
1.15
1.16
1.17
1.09
1.21
1.21
1.28
2.91
1.87%
1.07%
—
18.34
EPS growth%
28.89
28.96
31.03
29.08
26.31
25.01
22.61
23.27
22.36
21.49
25.14
22.61
25.66
71
3.78
Bookvalue per sh₹
2.62
2.55
2.57
2.72
2.73
2.43
2.39
2.31
2.28
2.30
4.53
(3.38%)
(2.17%)
—
2.14
FCF per share₹
1.01
0.91
0.87
0.89
0.89
0.84
0.86
0.86
0.85
0.85
4.81
(0.93%)
(1.69%)
—
4.47
Dividend per sh₹
1.52
1.49
1.60
1.62
1.49
1.35
1.46
1.30
1.27
1.37
2.86
(1.76%)
(1.13%)
—
27.44
Div yield (avg)%
4.33
6.89
6.91
6.85
9.23
7.53
9.18
11.61
11.99
14.24
25.99
11.61
8.35
51
17.83
Payout ratio%
22.30
21.42
23.88
24.31
27.13
25.19
22.53
22.21
20.28
23.06
2.55
22.53
22.79
87
8.176
Shares (diluted)M
10.99
10.74
11.60
13.14
14.05
15.53
16.86
16.63
16.72
17.98
8.551
5.06%
6.36%
86
24.94
Buyback yield%
2.43
4.15
1.38
0.40
2.74
2.00
1.86
2.97
0.62
3.47
7.73
2.00
2.21
30
0.110
D/E ratiox
2.354
2.476
2.869
3.166
3.679
4.003
4.747
5.251
5.810
6.865
0.701
5.251
3.841
61
57.74
Enterprise value₹M
41.78
42.57
46.90
52.09
59.16
70.74
75.60
86.97
87.38
103.6
10.32
11.85%
11.41%
46
64.05
LT debt₹M
22.51
20.30
18.68
20.92
20.27
21.01
21.02
19.69
17.56
16.28
48.36
(4.29%)
(3.96%)
13
Revenue
₹208.3M
1.41%
1.00×
Cost of revenue
₹145.8M
1.41%
1.00×
Operating expenses
₹28.36M
0.96%
0.96×
Goodwill & intangibles
15.27%
Spread over hurdle
31.84%