172.3
Revenue₹M
144.2
153.3
161.8
168.8
177.9
182.4
190.5
199.7
204.8
210.4
192.2
3.41%
4.09%
94
3.18
Revenue growth%
14.97
13.52
15.23
13.01
10.90
11.04
9.44
10.49
9.02
7.09
23.82
9.44
10.97
84
6.13
Gross margin%
17.58
16.99
19.04
16.59
15.85
18.81
21.75
24.00
22.29
22.78
17.56
22.29
18.93
29
28.91
Operating margin%
26.38
24.33
25.83
23.25
22.25
23.39
21.31
24.09
23.97
22.88
10.50
23.39
23.68
38
11.33
Net margin%
17.84
20.42
22.88
24.65
22.32
24.62
24.60
25.69
27.37
28.72
6.40
25.69
24.61
61
16.31
P/E ratio (avg)x
37.92
35.99
33.67
34.19
39.51
44.15
47.25
46.94
43.95
42.35
17.55
44.15
40.93
39
11.69
EV/EBITx
12.84
12.71
12.77
12.38
13.34
13.93
13.54
13.29
13.74
13.43
15.65
13.54
13.31
64
18.11
FCF yield (avg)%
17.78
18.49
20.29
21.66
19.62
17.59
16.15
15.48
17.78
15.58
8.06
16.15
17.78
34
10.41
FCF margin%
12.40
11.72
10.40
11.94
9.26
10.71
8.59
11.35
12.18
14.29
7.14
11.35
11.54
76
0.877
FCF / Net incomex
1.592
1.776
1.866
2.007
2.204
2.292
2.509
2.485
2.391
2.188
0.374
2.391
2.196
8
23.43
ROIC%
28.99
31.34
33.95
33.21
36.12
35.94
33.93
32.29
31.71
33.41
8.95
33.41
33.31
8
7.49
Return on equity%
15.89
16.39
16.67
19.49
17.87
20.31
18.88
17.41
15.25
17.33
12.53
17.41
17.37
88
23.35
Return on assets%
11.58
8.71
8.03
8.26
8.49
10.19
9.00
10.24
11.57
14.18
10.54
10.24
9.59
34
1.40
EPS₹
5.95
6.04
5.89
6.07
5.41
5.22
4.89
4.70
4.47
4.41
1.54
(3.99%)
(2.94%)
—
22.27
EPS growth%
15.64
15.14
13.77
11.98
14.47
11.49
12.03
13.92
15.31
14.78
8.71
13.92
14.19
6
1.54
Bookvalue per sh₹
2.45
2.73
3.07
3.49
3.58
3.69
4.20
4.19
4.79
5.54
2.33
9.13%
7.96%
—
5.72
FCF per share₹
9.13
9.58
9.64
9.97
11.20
12.15
14.26
14.08
14.94
17.45
6.58
9.28%
6.14%
—
2.28
Dividend per sh₹
4.67
5.00
5.66
6.04
6.04
5.97
6.57
6.93
6.73
7.44
7.26
4.27%
6.28%
—
6.12
Div yield (avg)%
14.03
15.84
16.92
16.02
16.45
17.22
19.85
18.30
19.68
20.80
4.71
19.68
17.07
90
22.82
Payout ratio%
22.30
23.00
22.85
21.63
19.68
21.44
23.40
24.04
26.24
23.26
8.24
23.40
22.93
73
20.00
Shares (diluted)M
23.05
25.03
27.79
29.01
32.87
34.22
37.95
44.51
43.14
41.33
20.57
4.69%
7.07%
35
2.89
Buyback yield%
19.54
17.25
18.47
16.34
19.08
19.08
21.97
23.49
22.74
22.86
15.53
22.74
19.31
37
1.087
D/E ratiox
1.311
1.270
1.409
1.464
1.474
1.510
1.523
1.432
1.423
1.539
1.273
1.510
1.448
29
24.87
Enterprise value₹M
148.8
175.2
193.0
203.3
210.5
238.4
239.5
264.3
283.2
275.3
180.6
5.52%
6.50%
81
201.3
LT debt₹M
170.0
182.4
202.3
226.5
226.4
253.9
287.6
320.2
337.5
335.6
161.5
8.20%
8.54%
20
Revenue
₹210.4M
4.09%
1.00×
Cost of revenue
₹147.3M
4.09%
1.00×
Operating expenses
₹26.53M
3.24%
0.92×
Cash and investments
19.69%
Goodwill & intangibles
16.35%
Spread over hurdle
(1.38%)