90.06
Revenue₹M
205.2
222.1
234.1
251.4
269.6
284.9
309.3
332.1
357.3
385.7
94.52
7.43%
7.32%
83
7.93
Revenue growth%
15.97
16.53
17.94
17.70
15.86
16.06
17.83
15.66
13.90
16.51
7.06
16.06
16.28
10
5.04
Gross margin%
12.40
12.96
12.65
14.71
12.64
10.40
8.79
10.14
8.52
7.03
15.32
8.79
11.40
19
7.87
Operating margin%
20.20
21.12
21.54
18.67
20.87
23.20
23.08
25.78
24.47
25.21
28.81
24.47
22.31
91
22.30
Net margin%
23.39
24.38
25.42
25.94
23.87
22.01
22.29
22.11
21.61
22.08
28.67
22.08
22.84
35
11.45
P/E ratio (avg)x
42.93
43.41
43.96
48.69
51.14
54.91
54.34
62.12
65.88
65.41
20.06
62.12
52.74
90
35.11
EV/EBITx
22.79
23.65
24.05
25.31
24.23
23.99
24.45
25.97
24.86
25.75
25.33
24.86
24.34
76
20.18
FCF yield (avg)%
17.28
16.64
14.01
16.25
18.46
20.75
18.74
15.86
17.55
14.85
5.51
17.55
16.96
66
9.03
FCF margin%
11.94
9.71
12.27
9.38
9.08
11.47
9.44
9.78
7.70
8.65
23.32
9.44
9.57
68
1.246
FCF / Net incomex
1.272
1.216
1.179
1.139
1.289
1.304
1.490
1.591
1.692
1.934
1.461
1.591
1.297
50
21.22
ROIC%
9.04
11.97
11.75
11.88
14.66
14.58
16.02
15.72
16.01
13.22
13.23
15.72
13.90
35
20.41
Return on equity%
25.42
26.86
29.21
30.99
33.70
33.34
33.91
34.22
35.80
37.40
14.88
34.22
33.52
61
26.58
Return on assets%
7.88
7.58
8.18
6.10
5.41
4.57
3.75
6.17
7.55
7.23
14.31
6.17
6.70
70
2.90
EPS₹
5.46
6.10
5.71
6.24
6.80
7.01
6.26
5.59
5.62
5.31
3.24
(4.84%)
(0.05%)
—
20.80
EPS growth%
8.46
6.45
8.70
9.56
11.16
12.61
11.73
14.20
17.05
18.96
2.16
14.20
11.45
49
5.21
Bookvalue per sh₹
2.78
2.61
2.77
2.93
3.14
2.80
2.43
2.53
2.66
2.41
3.25
(5.18%)
(2.26%)
—
2.56
FCF per share₹
3.65
3.81
3.28
3.25
2.90
2.48
2.42
2.63
2.46
2.18
5.11
(5.57%)
(4.80%)
—
1.55
Dividend per sh₹
3.60
3.67
3.87
4.33
4.49
4.49
4.63
5.21
6.04
6.84
1.83
8.80%
7.80%
—
20.51
Div yield (avg)%
26.30
24.86
22.72
24.44
24.59
25.05
23.74
23.25
24.96
23.30
18.62
23.74
24.51
42
11.59
Payout ratio%
18.01
20.67
18.23
20.71
19.30
21.67
18.82
17.46
14.49
15.60
9.81
17.46
18.53
46
49.70
Shares (diluted)M
95.05
113.6
118.0
125.0
124.1
133.4
153.3
180.6
195.6
193.1
49.68
9.24%
8.42%
29
7.59
Buyback yield%
16.15
17.00
17.26
20.12
18.99
16.84
17.06
15.65
14.95
16.63
20.12
16.63
16.92
20
0.241
D/E ratiox
0.977
1.036
1.047
1.044
1.087
1.299
1.350
1.602
1.643
1.642
1.261
1.602
1.193
21
442.9
Enterprise value₹M
545.7
541.7
581.5
602.7
677.3
733.9
775.7
786.6
857.4
870.0
199.7
5.14%
6.23%
35
176.3
LT debt₹M
180.9
153.8
145.5
143.5
132.9
139.3
118.5
109.9
112.9
112.8
424.8
(3.23%)
(4.15%)
41
Revenue
₹385.7M
7.32%
1.00×
Cost of revenue
₹264.1M
7.56%
1.02×
Operating expenses
₹74.60M
7.08%
0.98×
Spread over hurdle
(9.13%)