285.3
Revenue₹M
173.7
187.5
203.5
216.4
232.2
254.6
275.8
302.8
323.5
358.0
305.2
9.04%
8.40%
84
19.90
Revenue growth%
22.72
25.01
24.73
23.52
23.97
23.34
20.50
21.66
22.70
19.83
28.22
21.66
23.03
91
24.95
Gross margin%
6.63
4.68
6.20
6.05
7.85
7.08
6.63
7.01
4.47
3.81
7.48
6.63
6.41
90
12.93
Operating margin%
22.46
21.89
22.11
19.46
18.34
15.94
15.28
16.99
17.16
18.89
15.79
16.99
18.61
82
23.30
Net margin%
21.41
20.34
18.82
16.40
16.21
13.39
16.04
13.31
10.82
10.44
22.68
13.31
16.13
78
32.74
P/E ratio (avg)x
36.00
36.95
44.49
52.36
60.96
71.02
85.73
98.70
119.0
132.8
13.11
98.70
65.99
67
9.312
EV/EBITx
29.40
34.27
37.11
37.69
37.59
44.47
49.89
59.10
66.85
69.96
23.66
59.10
41.08
10
27.00
FCF yield (avg)%
8.30
7.69
5.96
8.42
10.75
11.89
10.86
9.68
12.19
14.89
22.00
11.89
10.22
57
12.59
FCF margin%
0.88
2.85
4.33
1.41
0.40
0.40
1.46
4.34
7.17
9.80
12.71
4.34
2.16
40
1.084
FCF / Net incomex
1.445
1.546
1.654
1.552
1.643
1.544
1.688
1.874
1.770
1.645
0.566
1.688
1.644
47
29.71
ROIC%
12.62
13.90
13.31
12.27
12.69
13.67
16.20
17.97
15.92
15.83
6.94
15.92
13.78
90
5.36
Return on equity%
26.21
25.13
26.93
26.95
27.33
25.06
25.56
23.23
24.21
21.92
17.63
24.21
25.35
92
21.75
Return on assets%
22.40
24.27
23.57
20.83
18.57
16.33
18.87
17.97
16.18
15.47
17.81
16.33
18.72
10
3.01
EPS₹
13.87
12.74
11.12
9.78
8.44
7.83
7.11
6.23
6.47
6.57
3.25
(4.89%)
(7.70%)
—
20.11
EPS growth%
18.73
18.76
18.27
18.41
16.22
13.24
10.30
7.87
10.48
7.55
8.23
10.30
14.73
83
20.19
Bookvalue per sh₹
30.80
30.29
31.92
34.54
37.23
40.47
39.83
42.31
43.80
47.96
4.36
5.19%
6.31%
—
10.79
FCF per share₹
19.32
21.44
21.90
24.02
22.72
23.78
22.44
23.57
22.15
24.92
15.56
1.86%
2.88%
—
5.27
Dividend per sh₹
6.47
6.41
6.01
5.59
6.15
5.45
5.80
6.40
7.05
6.36
11.69
0.66%
(0.49%)
—
15.70
Div yield (avg)%
29.97
31.88
33.43
30.68
28.57
26.59
28.06
31.02
31.44
31.52
6.77
31.02
30.85
52
22.59
Payout ratio%
28.79
29.67
30.94
33.77
35.71
38.09
36.54
36.79
36.44
39.39
15.07
36.79
36.07
79
15.81
Shares (diluted)M
30.20
35.40
35.09
39.67
40.74
43.63
44.89
47.57
46.89
48.36
16.29
3.49%
6.51%
62
7.94
Buyback yield%
7.48
9.01
7.80
7.12
9.64
8.69
5.89
8.65
6.95
8.50
19.82
8.50
8.15
70
1.038
D/E ratiox
1.832
1.782
1.910
1.851
1.963
1.952
1.757
1.649
1.536
1.439
0.722
1.649
1.807
41
274.4
Enterprise value₹M
35.27
34.40
34.32
34.96
32.27
32.56
29.07
29.14
28.39
26.17
130.7
(4.10%)
(2.70%)
60
335.1
LT debt₹M
195.8
187.1
182.2
206.2
208.3
238.5
267.5
301.6
338.0
336.0
143.0
10.03%
6.98%
12
Revenue
₹358.0M
8.40%
1.00×
Cost of revenue
₹250.6M
8.40%
1.00×
Operating expenses
₹68.33M
7.95%
0.96×
Goodwill & intangibles
17.33%
Spread over hurdle
(11.03%)