142.8
Revenue₹M
70.02
76.66
83.08
89.46
97.81
108.6
120.8
131.7
141.6
151.5
146.8
9.14%
9.00%
73
23.28
Revenue growth%
18.53
15.96
17.65
19.92
21.43
23.85
25.12
26.58
29.38
30.69
17.58
26.58
22.64
20
22.54
Gross margin%
6.23
6.86
6.70
4.65
3.11
0.48
0.40
0.40
0.40
2.54
7.77
0.40
2.82
60
16.66
Operating margin%
13.74
12.56
14.74
12.94
10.16
11.90
14.58
17.56
17.38
17.73
4.21
17.38
14.16
23
12.27
Net margin%
6.67
6.16
3.43
2.48
2.00
2.63
1.03
2.37
5.16
4.40
3.76
2.63
3.03
8
35.63
P/E ratio (avg)x
15.03
15.94
16.73
16.18
16.22
14.66
15.41
17.08
18.04
20.28
22.61
17.08
16.20
81
20.75
EV/EBITx
23.81
26.27
25.90
26.21
27.31
28.64
31.47
33.57
29.69
32.61
11.71
31.47
27.97
68
15.16
FCF yield (avg)%
5.01
2.49
0.40
0.76
2.34
1.03
3.82
1.53
1.50
3.41
14.38
1.53
1.94
35
26.80
FCF margin%
14.81
13.32
12.41
14.79
16.24
18.98
19.60
21.52
23.78
22.64
7.82
21.52
17.61
60
0.680
FCF / Net incomex
0.701
0.721
0.684
0.652
0.660
0.640
0.677
0.630
0.642
0.560
0.593
0.640
0.656
44
7.77
ROIC%
5.79
6.09
4.07
1.77
1.99
1.70
0.87
3.85
4.94
2.60
15.27
2.60
3.22
50
17.35
Return on equity%
1.77
2.35
4.50
3.37
4.54
6.64
7.94
7.56
7.60
5.55
7.45
7.56
5.04
33
22.85
Return on assets%
12.53
13.79
14.70
14.86
16.65
15.35
16.63
14.05
14.38
14.67
13.29
14.67
14.69
15
4.60
EPS₹
3.66
3.40
3.64
3.51
3.79
3.59
3.41
3.22
2.97
2.94
4.79
(4.94%)
(3.43%)
—
3.96
EPS growth%
32.22
33.65
33.20
33.78
31.22
30.38
29.65
28.29
26.83
26.49
28.62
28.29
30.80
88
2.96
Bookvalue per sh₹
8.91
9.19
10.21
11.22
11.97
12.91
13.69
14.45
16.95
18.68
6.20
9.32%
7.32%
—
3.66
FCF per share₹
11.57
12.98
13.81
14.99
15.26
17.35
18.59
19.26
18.91
17.91
8.21
3.25%
5.93%
—
6.30
Dividend per sh₹
2.59
2.35
2.38
2.60
2.50
2.19
1.98
1.84
1.94
2.05
8.20
(3.86%)
(3.11%)
—
25.14
Div yield (avg)%
17.26
17.65
19.85
18.10
18.56
17.65
20.47
19.22
18.95
17.95
26.70
18.95
18.33
38
8.52
Payout ratio%
29.46
31.87
34.86
34.64
33.12
33.10
33.36
34.18
33.52
33.28
19.72
33.36
33.32
67
18.68
Shares (diluted)M
22.31
23.86
20.91
22.69
24.63
26.80
23.43
24.88
26.40
28.49
18.94
2.95%
3.04%
71
4.14
Buyback yield%
19.82
21.46
22.03
24.50
24.07
26.04
24.76
23.52
23.48
25.12
28.86
24.76
23.79
20
1.281
D/E ratiox
2.327
2.171
2.104
2.397
2.402
2.506
2.546
2.630
2.657
2.472
0.390
2.546
2.437
27
160.7
Enterprise value₹M
76.21
85.41
86.13
85.34
84.41
89.50
81.45
87.47
80.24
79.61
17.72
(1.16%)
0.44%
84
114.4
LT debt₹M
77.98
72.51
73.38
69.13
60.22
53.68
49.65
45.41
40.12
38.69
39.80
(8.47%)
(7.01%)
39
Revenue
₹151.5M
9.00%
1.00×
Cost of revenue
₹106.0M
9.00%
1.00×
Operating expenses
₹26.40M
8.51%
0.96×
Goodwill & intangibles
17.95%
Spread over hurdle
37.25%