145.1
Revenue₹M
225.5
235.8
252.0
265.8
275.0
293.8
311.6
322.4
332.6
349.7
161.1
4.92%
4.84%
30
21.42
Revenue growth%
11.02
10.40
11.62
10.45
12.85
14.00
12.23
15.08
17.22
14.92
29.03
14.92
12.54
58
4.73
Gross margin%
13.55
12.19
9.74
9.68
11.35
14.19
13.30
11.35
9.14
9.51
27.48
11.35
11.35
27
11.75
Operating margin%
2.20
5.17
5.57
3.53
5.23
4.71
5.92
3.02
2.77
5.18
18.03
4.71
4.94
87
27.58
Net margin%
8.31
9.14
10.98
10.33
12.88
14.29
11.57
10.43
9.82
12.32
11.86
11.57
10.70
59
10.55
P/E ratio (avg)x
37.92
44.26
50.43
57.05
60.59
72.62
72.37
82.69
99.43
113.0
19.74
82.69
66.48
30
23.31
EV/EBITx
41.76
43.63
42.75
43.49
49.57
56.69
60.93
64.82
68.66
79.02
25.07
64.82
53.13
58
16.80
FCF yield (avg)%
28.74
25.75
25.36
26.62
26.53
25.62
27.92
26.48
27.11
28.55
5.44
27.11
26.58
83
11.51
FCF margin%
24.92
25.32
26.13
26.61
24.51
25.44
24.17
23.01
24.68
23.75
9.87
24.17
24.80
24
0.692
FCF / Net incomex
0.962
1.004
0.936
0.790
0.691
0.741
0.677
0.684
0.580
0.535
0.745
0.677
0.716
7
8.95
ROIC%
21.32
22.10
21.90
21.02
19.07
17.71
17.13
15.34
15.17
12.27
10.79
15.34
18.39
7
8.92
Return on equity%
14.15
16.56
16.49
17.47
17.11
15.45
16.78
19.74
20.55
23.25
28.24
19.74
16.94
77
15.97
Return on assets%
4.54
4.77
6.22
6.92
5.62
5.15
4.77
4.82
7.11
7.10
19.39
5.15
5.38
64
1.93
EPS₹
3.02
3.09
3.56
3.97
3.70
3.84
4.16
4.07
3.78
3.97
2.00
1.41%
3.89%
—
24.08
EPS growth%
19.05
21.79
21.44
22.11
21.59
23.92
23.43
26.01
24.98
27.72
19.14
24.98
22.77
41
1.00
Bookvalue per sh₹
0.74
0.78
0.72
0.66
0.63
0.64
0.62
0.59
0.52
0.54
1.73
(3.02%)
(4.38%)
—
1.23
FCF per share₹
3.72
3.41
3.15
2.85
2.50
2.42
2.52
2.74
2.59
2.47
5.51
(0.25%)
(3.39%)
—
3.40
Dividend per sh₹
4.41
4.16
4.74
4.38
4.56
5.07
5.67
5.99
6.28
6.56
3.04
7.54%
5.28%
—
8.90
Div yield (avg)%
29.10
31.01
31.41
31.28
28.88
29.89
32.29
35.19
35.69
36.22
24.30
35.19
31.35
82
2.55
Payout ratio%
10.02
12.43
14.18
14.78
13.28
10.32
10.19
11.77
9.83
7.32
27.09
10.19
11.04
36
51.37
Shares (diluted)M
79.62
83.31
84.76
87.14
101.1
109.4
112.0
120.8
119.7
119.0
52.17
3.32%
5.54%
63
9.55
Buyback yield%
29.88
28.65
25.90
24.60
23.72
21.18
19.98
17.92
16.69
16.10
15.99
17.92
22.45
39
1.356
D/E ratiox
0.487
0.545
0.635
0.605
0.629
0.620
0.641
0.746
0.887
0.941
1.772
0.746
0.632
18
261.5
Enterprise value₹M
432.0
400.9
384.2
391.0
390.6
379.0
386.4
388.7
449.5
511.6
126.0
5.54%
1.63%
57
271.9
LT debt₹M
205.6
191.4
171.3
168.9
164.0
151.8
159.7
157.8
142.4
152.9
58.55
(1.39%)
(2.87%)
33
Revenue
₹349.7M
4.84%
1.00×
Cost of revenue
₹243.3M
5.01%
1.02×
Operating expenses
₹75.91M
4.80%
1.00×
Goodwill & intangibles
18.94%
Spread over hurdle
22.62%