29.30
Revenue₹M
155.6
159.8
158.7
162.7
167.3
170.5
172.8
176.6
179.6
184.8
31.01
2.01%
1.79%
21
10.83
Revenue growth%
10.40
12.48
14.65
15.26
18.10
15.22
13.02
13.77
14.61
16.03
15.20
14.61
14.63
92
3.53
Gross margin%
9.42
9.92
10.11
7.78
8.87
10.52
8.88
9.20
7.02
9.44
24.91
9.20
9.31
66
25.46
Operating margin%
4.51
7.30
6.10
8.45
9.70
12.56
11.67
12.78
12.31
13.32
2.55
12.56
10.68
65
13.44
Net margin%
3.95
1.73
3.87
3.21
2.54
3.39
1.27
0.65
1.44
2.13
5.51
1.44
2.34
5
36.09
P/E ratio (avg)x
24.95
23.62
26.03
25.99
30.08
33.23
33.68
36.30
33.91
38.93
6.351
33.91
31.66
85
34.10
EV/EBITx
7.420
7.501
8.016
7.636
7.170
7.458
7.181
7.999
7.516
7.351
24.21
7.458
7.479
67
5.34
FCF yield (avg)%
6.69
8.91
6.45
4.67
3.26
1.61
1.90
1.98
4.90
1.99
15.05
1.98
3.96
28
15.17
FCF margin%
30.39
28.57
27.38
26.90
24.44
22.64
20.17
18.86
21.00
18.84
20.42
20.17
23.54
48
0.270
FCF / Net incomex
0.956
0.884
0.957
0.870
0.843
0.793
0.865
0.815
0.711
0.674
1.293
0.793
0.854
56
22.99
ROIC%
33.94
33.61
35.37
33.81
35.82
33.93
31.34
30.28
31.05
29.25
25.98
31.05
33.71
56
5.74
Return on equity%
10.26
11.64
9.43
6.74
8.09
5.91
8.46
6.72
5.35
6.28
12.42
6.28
7.42
46
6.80
Return on assets%
12.76
15.47
17.95
20.38
19.49
18.40
15.54
13.52
10.76
8.18
8.18
13.52
15.51
73
14.03
EPS₹
12.55
13.50
14.11
15.25
14.59
15.94
17.47
17.82
17.02
16.77
14.88
2.82%
2.31%
—
14.95
EPS growth%
11.22
12.56
13.27
10.53
11.93
10.95
12.59
12.57
13.42
15.19
14.42
12.59
12.56
42
5.06
Bookvalue per sh₹
8.46
8.29
8.47
8.32
8.81
10.01
10.64
11.46
12.36
11.87
12.29
6.13%
3.44%
—
10.50
FCF per share₹
14.47
15.54
15.64
15.87
16.31
18.97
18.90
22.19
21.89
24.10
7.03
8.12%
7.12%
—
2.06
Dividend per sh₹
2.31
2.21
2.15
1.92
1.83
1.74
1.82
1.72
1.71
1.54
13.96
(3.44%)
(4.44%)
—
14.62
Div yield (avg)%
23.31
22.15
20.53
21.15
23.46
26.38
28.46
29.39
29.75
31.17
21.15
29.39
24.92
9
4.09
Payout ratio%
11.98
13.45
11.24
10.49
9.68
10.28
11.28
9.62
12.46
12.86
26.21
11.28
11.26
26
10.89
Shares (diluted)M
10.85
11.91
12.18
12.33
12.43
12.68
13.44
13.94
15.85
14.53
10.56
3.17%
2.14%
8
16.38
Buyback yield%
2.90
1.23
2.66
5.03
2.99
1.74
2.10
0.40
0.40
0.40
18.10
0.40
1.92
26
0.620
D/E ratiox
0.385
0.352
0.369
0.362
0.351
0.344
0.355
0.351
0.323
0.296
1.570
0.344
0.352
80
94.57
Enterprise value₹M
174.9
208.4
210.2
246.4
250.4
270.4
294.3
350.3
357.5
390.6
215.7
9.30%
9.41%
66
143.3
LT debt₹M
262.9
279.6
299.5
301.0
302.2
296.1
267.9
267.6
261.5
258.5
54.13
(3.08%)
0.99%
90
Revenue
₹184.8M
1.79%
1.00×
Cost of revenue
₹109.7M
1.37%
0.96×
Operating expenses
₹34.86M
2.53%
1.07×
Goodwill & intangibles
23.05%
Cash and investments
15.38%
Spread over hurdle
(8.27%)