440.1
Revenue₹M
315.7
323.1
334.4
346.2
365.1
383.3
399.5
420.6
430.1
454.3
451.0
4.47%
4.10%
28
23.56
Revenue growth%
30.57
31.73
31.31
33.91
34.01
32.12
29.36
32.34
32.33
29.40
13.70
32.12
31.92
82
16.06
Gross margin%
21.96
24.15
22.15
21.07
19.48
18.46
18.67
20.20
21.92
19.60
26.71
19.60
20.64
39
24.35
Operating margin%
25.54
24.13
21.90
24.57
22.70
23.49
21.10
20.96
20.23
17.26
28.70
20.96
22.30
42
23.19
Net margin%
12.93
10.91
12.84
15.26
13.80
11.26
9.13
6.78
6.57
5.26
3.83
6.78
11.08
23
12.72
P/E ratio (avg)x
8.823
8.571
8.672
8.318
8.228
7.909
8.794
9.357
10.02
11.44
21.19
9.357
8.733
19
37.64
EV/EBITx
8.429
9.376
10.24
10.07
11.56
11.57
12.59
11.83
12.80
13.52
13.44
12.59
11.56
84
17.49
FCF yield (avg)%
18.85
17.48
15.06
15.58
13.49
11.17
13.97
12.29
14.43
17.24
16.93
13.97
14.74
15
22.09
FCF margin%
6.50
5.42
4.36
4.47
3.18
2.17
4.58
3.24
6.22
6.43
22.29
4.58
4.52
35
0.649
FCF / Net incomex
1.379
1.434
1.405
1.380
1.397
1.465
1.677
1.659
1.858
2.134
0.411
1.677
1.450
84
14.06
ROIC%
14.55
15.34
16.41
14.99
16.49
14.03
12.62
14.36
16.02
13.99
9.86
14.03
14.77
24
25.85
Return on equity%
11.68
9.77
11.15
10.72
10.94
13.73
12.57
14.82
17.13
19.81
4.65
14.82
12.12
78
26.17
Return on assets%
15.22
16.24
14.23
12.21
13.97
13.63
12.76
9.81
10.45
13.44
8.44
12.76
13.53
46
36.24
EPS₹
16.36
16.16
14.69
13.12
12.30
12.86
11.35
10.74
10.61
10.22
38.09
(3.64%)
(5.49%)
—
13.61
EPS growth%
4.57
2.12
0.69
0.40
1.45
3.13
3.91
1.97
2.89
2.82
13.26
2.89
2.47
48
13.54
Bookvalue per sh₹
47.32
54.35
57.64
64.79
74.29
73.81
77.46
86.56
89.70
95.07
29.22
5.06%
7.40%
—
28.19
FCF per share₹
21.86
20.97
22.02
21.43
20.50
20.06
18.75
16.74
15.39
15.43
20.23
(5.52%)
(3.14%)
—
23.46
Dividend per sh₹
6.88
7.13
7.61
8.00
7.73
7.41
7.36
6.29
6.29
6.67
17.80
(2.89%)
0.23%
—
10.83
Div yield (avg)%
11.10
13.64
12.61
10.42
12.48
9.84
9.29
11.92
10.95
13.37
27.81
10.95
11.51
77
23.84
Payout ratio%
11.64
10.17
9.00
8.04
7.08
5.36
6.46
5.84
6.07
5.45
6.97
5.84
6.77
24
8.755
Shares (diluted)M
11.55
11.98
12.60
13.17
13.49
14.14
15.17
15.40
17.98
19.98
8.643
8.18%
4.95%
82
12.06
Buyback yield%
19.65
17.18
18.11
16.88
18.42
17.01
16.19
13.36
12.68
10.52
21.73
13.36
16.95
40
1.152
D/E ratiox
3.036
3.401
3.678
4.340
4.362
4.356
4.462
4.558
4.931
4.920
1.022
4.558
4.359
38
442.3
Enterprise value₹M
431.9
410.1
440.6
422.8
480.7
484.0
455.8
483.6
494.1
492.8
436.1
0.50%
2.24%
71
292.3
LT debt₹M
566.9
636.2
605.4
570.0
521.9
523.3
533.2
534.6
512.0
463.1
171.8
(2.36%)
(1.63%)
42
Revenue
₹454.3M
4.10%
1.00×
Cost of revenue
₹217.3M
4.13%
1.00×
Operating expenses
₹94.89M
4.58%
1.05×
Goodwill & intangibles
17.37%
Spread over hurdle
12.43%