171.7
Revenue₹M
116.8
123.5
135.8
149.3
158.3
168.4
177.3
188.5
199.4
213.8
185.1
6.18%
7.20%
87
29.75
Revenue growth%
4.20
6.43
8.41
8.34
10.01
10.69
11.94
14.73
15.64
15.01
13.68
14.73
10.35
54
20.93
Gross margin%
10.15
12.38
9.85
7.59
7.19
4.30
5.01
6.27
3.74
1.26
22.65
4.30
6.73
10
25.02
Operating margin%
0.40
2.69
4.51
3.62
2.09
1.52
1.71
4.27
5.87
5.94
4.90
4.27
3.15
20
29.95
Net margin%
18.10
17.00
15.46
16.56
19.54
16.70
16.41
17.53
16.92
14.61
23.21
16.70
16.81
60
20.24
P/E ratio (avg)x
20.11
19.68
20.44
22.59
22.97
24.92
28.28
30.13
34.62
38.56
26.00
30.13
23.95
79
17.04
EV/EBITx
27.08
25.97
26.66
25.99
26.92
24.20
23.51
21.94
20.66
20.11
34.17
21.94
25.08
66
15.22
FCF yield (avg)%
30.79
30.74
29.24
28.67
27.17
29.54
30.63
29.59
31.53
32.78
24.18
30.63
30.11
57
16.84
FCF margin%
11.63
12.00
12.64
14.97
15.41
16.76
19.14
21.39
21.13
19.85
9.97
19.85
16.08
6
1.787
FCF / Net incomex
0.560
0.625
0.709
0.741
0.812
0.913
1.034
1.230
1.233
1.331
0.242
1.230
0.862
81
10.91
ROIC%
27.20
27.66
26.20
27.08
26.35
28.40
25.88
23.86
23.43
26.18
16.11
25.88
26.27
66
11.68
Return on equity%
29.34
28.23
26.43
27.83
29.31
31.25
32.78
33.25
34.12
31.76
17.79
32.78
30.29
53
29.13
Return on assets%
25.69
26.63
24.13
24.10
22.98
25.26
27.61
26.30
26.96
26.60
9.71
26.60
26.00
23
6.20
EPS₹
3.64
3.74
3.79
3.46
3.72
3.31
3.40
3.43
3.46
3.56
6.34
(0.87%)
(1.56%)
—
10.20
EPS growth%
6.33
4.35
6.82
8.83
10.98
8.97
11.03
8.19
6.85
5.20
29.45
8.19
7.52
28
6.27
Bookvalue per sh₹
7.86
9.15
9.52
11.53
13.66
14.37
14.42
16.63
18.10
19.23
6.62
7.08%
10.95%
—
5.56
FCF per share₹
2.86
3.15
3.09
3.48
3.30
3.20
3.33
3.77
3.58
3.99
0.98
3.89%
4.62%
—
4.02
Dividend per sh₹
4.86
5.12
4.77
4.71
4.46
4.30
4.33
4.38
4.24
3.74
2.44
(3.47%)
(1.87%)
—
17.96
Div yield (avg)%
29.50
29.06
29.84
32.17
29.61
28.03
30.59
29.00
26.41
26.00
4.36
28.03
29.28
6
18.04
Payout ratio%
24.32
24.09
25.63
27.29
26.66
26.85
27.94
28.84
27.83
27.07
28.34
27.83
26.96
14
18.25
Shares (diluted)M
24.43
26.40
27.04
26.84
28.08
30.26
32.27
36.62
36.82
43.04
18.27
8.92%
7.58%
80
21.03
Buyback yield%
2.49
1.25
2.85
0.98
1.52
0.40
0.40
0.40
0.40
2.34
11.02
0.40
1.12
67
0.111
D/E ratiox
1.583
1.771
1.989
1.881
1.712
1.762
1.796
1.752
1.842
1.794
0.700
1.794
1.783
56
125.2
Enterprise value₹M
122.4
136.8
148.2
162.9
184.4
191.9
189.5
188.1
228.9
257.2
175.5
6.88%
9.62%
55
60.22
LT debt₹M
30.63
29.90
34.85
38.97
41.11
41.65
45.92
52.45
58.92
62.55
116.6
8.75%
6.86%
48
Revenue
₹213.8M
7.20%
1.00×
Cost of revenue
₹133.1M
7.16%
1.00×
Operating expenses
₹41.58M
8.06%
1.08×
Spread over hurdle
(7.91%)