85.08
Revenue₹M
111.2
119.8
129.8
139.6
150.3
164.5
172.5
186.0
197.8
213.6
89.11
7.29%
7.50%
68
13.42
Revenue growth%
8.16
8.90
8.14
5.64
3.93
5.34
6.12
8.45
6.57
3.82
5.58
6.12
6.35
92
28.84
Gross margin%
13.16
15.54
14.69
17.47
19.95
16.98
14.67
13.23
10.24
8.51
27.99
13.23
14.68
57
22.86
Operating margin%
32.68
32.29
30.95
30.81
29.82
26.99
29.90
28.59
27.70
26.41
22.92
27.70
29.86
75
6.28
Net margin%
29.78
29.42
29.54
32.08
31.37
33.62
35.38
35.25
35.81
35.92
13.83
35.38
32.85
45
14.42
P/E ratio (avg)x
15.05
12.76
12.57
12.42
13.43
11.70
10.37
11.18
11.19
9.695
7.883
11.18
12.06
16
26.06
EV/EBITx
16.27
15.36
17.14
17.03
18.90
16.71
18.37
16.43
16.53
17.96
36.85
16.71
16.87
66
17.44
FCF yield (avg)%
16.17
14.02
15.59
16.41
16.26
17.15
18.19
15.54
15.78
18.27
3.96
17.15
16.22
6
28.27
FCF margin%
9.02
9.45
7.97
9.44
10.99
13.67
13.59
12.47
9.70
7.46
11.65
12.47
9.58
86
0.969
FCF / Net incomex
1.807
2.101
2.362
2.502
2.658
2.597
2.849
2.773
2.661
2.867
1.596
2.773
2.628
26
14.44
ROIC%
21.52
23.49
20.89
21.28
23.37
22.48
22.95
25.69
24.76
27.21
11.77
24.76
23.16
9
15.02
Return on equity%
22.17
25.12
27.19
27.43
29.87
29.38
27.74
30.59
31.84
30.99
19.88
30.59
28.56
53
14.10
Return on assets%
21.37
20.20
22.34
22.28
23.59
21.04
20.50
18.82
16.10
14.81
29.38
18.82
20.77
41
0.47
EPS₹
1.02
1.10
1.05
0.93
0.82
0.87
0.90
0.91
1.00
1.03
0.50
4.58%
(0.31%)
—
18.41
EPS growth%
8.58
6.42
8.16
10.96
11.09
11.54
12.82
10.34
11.16
8.65
17.60
11.16
10.65
38
1.81
Bookvalue per sh₹
1.49
1.69
1.75
1.68
1.69
1.85
1.95
2.02
2.09
2.15
1.95
4.89%
4.30%
—
0.64
FCF per share₹
0.82
0.81
0.69
0.63
0.65
0.64
0.59
0.63
0.54
0.52
1.96
(4.10%)
(4.17%)
—
1.25
Dividend per sh₹
0.63
0.65
0.66
0.66
0.67
0.71
0.71
0.81
0.82
0.87
1.05
5.26%
4.40%
—
16.74
Div yield (avg)%
7.85
7.63
6.14
4.09
6.74
5.83
7.94
8.85
11.08
14.00
12.34
8.85
7.74
14
9.04
Payout ratio%
26.16
26.87
28.46
25.80
27.07
24.67
26.37
26.13
29.12
31.00
19.59
26.37
26.62
85
39.62
Shares (diluted)M
44.17
50.14
56.17
55.03
52.27
58.88
56.60
60.13
58.38
61.50
38.81
3.31%
3.83%
62
29.90
Buyback yield%
5.53
6.35
7.50
4.81
3.65
1.42
0.40
3.35
3.40
1.86
11.69
1.86
3.53
85
0.949
D/E ratiox
1.989
2.198
2.162
2.085
2.149
2.120
2.236
2.349
2.404
2.505
1.795
2.349
2.180
87
67.67
Enterprise value₹M
230.1
223.3
243.9
253.9
282.4
308.6
334.9
387.8
437.7
436.6
46.74
9.10%
7.51%
56
189.5
LT debt₹M
106.6
109.3
121.7
126.9
141.0
142.9
137.6
146.9
147.3
145.9
78.77
0.69%
2.93%
9
Revenue
₹213.6M
7.50%
1.00×
Cost of revenue
₹118.1M
7.71%
1.02×
Operating expenses
₹47.51M
6.71%
0.93×
Goodwill & intangibles
14.47%
Spread over hurdle
(9.60%)