39.89
Revenue₹M
264.5
290.8
315.4
347.9
373.7
407.1
432.7
477.5
506.0
536.4
44.33
7.50%
8.21%
18
24.67
Revenue growth%
2.45
4.92
7.65
9.30
9.83
9.60
12.41
13.63
15.22
13.94
3.34
13.63
9.71
50
8.69
Gross margin%
23.41
22.01
24.87
24.77
23.11
22.68
21.37
21.18
22.62
23.92
21.79
22.62
22.90
30
14.68
Operating margin%
17.98
18.89
20.59
21.45
22.37
20.70
20.03
20.44
18.79
16.34
2.48
20.03
20.23
66
9.57
Net margin%
28.59
27.43
25.62
22.82
20.77
21.99
23.27
20.95
22.74
22.45
18.06
22.45
22.78
39
15.55
P/E ratio (avg)x
26.32
26.20
30.25
30.03
30.89
31.21
35.54
35.57
41.05
39.17
27.88
35.57
31.05
37
11.13
EV/EBITx
13.46
13.80
12.82
12.94
13.45
12.84
11.70
12.55
13.04
13.11
37.89
12.84
12.99
80
16.69
FCF yield (avg)%
7.19
7.00
4.54
3.94
3.93
2.61
3.28
0.94
2.46
4.62
7.55
2.61
3.93
48
25.22
FCF margin%
4.70
4.86
5.77
4.16
4.46
3.87
6.43
7.00
9.70
6.93
21.03
6.93
5.31
44
1.516
FCF / Net incomex
1.108
1.200
1.411
1.657
1.593
1.618
1.667
1.628
1.901
1.822
1.025
1.667
1.623
57
15.34
ROIC%
21.43
23.20
23.81
26.49
25.98
24.09
25.19
25.04
27.91
28.92
25.05
25.19
25.12
49
16.26
Return on equity%
11.59
13.70
15.85
16.80
15.01
16.96
19.61
17.47
17.50
15.71
18.25
17.47
16.33
93
8.10
Return on assets%
30.07
27.51
29.60
28.60
30.80
28.43
30.67
32.42
30.46
31.57
28.52
30.67
30.27
94
3.35
EPS₹
5.09
4.50
4.30
4.40
4.85
4.92
4.72
4.83
4.60
4.68
3.70
(0.72%)
(1.27%)
—
8.21
EPS growth%
26.88
25.67
24.09
25.10
23.32
24.86
26.04
23.43
23.20
25.40
5.62
24.86
24.98
21
15.51
Bookvalue per sh₹
4.42
4.19
4.07
4.16
4.25
4.79
4.64
4.72
4.29
4.14
2.43
(0.54%)
(0.61%)
—
8.38
FCF per share₹
16.90
17.27
17.36
16.33
17.57
20.18
22.58
21.41
22.29
25.42
14.45
7.67%
4.67%
—
2.77
Dividend per sh₹
17.63
16.57
18.45
18.82
19.64
17.18
17.34
17.58
19.39
19.34
13.35
(0.31%)
1.45%
—
19.21
Div yield (avg)%
20.02
17.48
17.81
15.43
15.90
17.05
17.69
16.90
18.53
17.49
18.29
17.49
17.48
52
9.55
Payout ratio%
8.93
10.24
8.01
8.21
8.19
10.29
8.43
8.86
6.97
9.65
12.70
8.86
8.64
64
22.51
Shares (diluted)M
16.05
15.26
14.17
13.08
11.81
11.54
10.46
9.852
10.43
10.23
22.43
(2.83%)
(5.34%)
22
6.33
Buyback yield%
14.67
12.96
14.69
11.96
13.50
11.94
11.47
8.97
8.63
7.22
18.43
8.97
11.95
54
1.778
D/E ratiox
1.351
1.283
1.188
1.330
1.216
1.125
1.171
1.272
1.148
1.113
0.594
1.148
1.202
57
95.05
Enterprise value₹M
397.7
452.1
442.0
446.9
441.6
421.7
464.1
524.1
595.7
616.4
115.3
6.89%
5.79%
61
99.84
LT debt₹M
225.0
223.1
257.5
263.4
289.9
327.0
348.0
403.4
430.5
454.8
217.7
9.43%
7.01%
33
Revenue
₹536.4M
8.21%
1.00×
Cost of revenue
₹342.7M
8.13%
0.99×
Operating expenses
₹113.4M
8.61%
1.04×
Goodwill & intangibles
17.15%
Spread over hurdle
(10.17%)