77.65
Revenue₹M
238.9
258.5
269.5
290.0
305.3
320.4
348.7
371.6
402.4
437.7
83.81
7.47%
7.00%
22
9.07
Revenue growth%
16.33
17.01
15.14
13.62
15.25
12.55
13.15
14.46
13.63
13.27
7.89
13.27
14.04
51
10.66
Gross margin%
19.82
19.12
18.25
20.02
21.34
19.98
22.30
20.93
21.69
19.41
14.94
20.93
20.00
56
27.06
Operating margin%
23.53
23.60
22.53
22.03
23.16
21.66
23.45
22.20
22.33
21.45
2.71
22.20
22.43
63
28.58
Net margin%
15.23
16.26
17.25
17.00
19.82
21.27
19.79
21.28
18.82
16.84
21.71
19.79
18.04
14
37.37
P/E ratio (avg)x
17.94
18.84
18.83
17.19
18.02
15.99
14.90
15.86
15.08
14.33
23.82
15.08
16.59
48
18.28
EV/EBITx
43.36
40.74
46.31
45.63
47.94
49.40
46.95
44.21
46.31
46.28
26.98
46.31
46.29
18
10.26
FCF yield (avg)%
10.40
7.57
9.59
10.46
11.01
8.85
9.17
11.87
12.77
12.89
24.83
11.87
10.43
6
21.81
FCF margin%
17.25
16.83
18.07
15.17
13.46
11.29
8.41
9.35
10.13
10.41
3.53
10.13
12.38
75
0.917
FCF / Net incomex
2.169
2.280
2.471
2.437
2.441
2.705
2.534
2.881
2.708
2.942
1.253
2.708
2.502
89
14.50
ROIC%
19.28
16.36
19.26
20.31
19.99
19.91
18.12
18.97
16.72
15.50
7.80
18.12
19.12
38
2.43
Return on equity%
21.65
23.97
25.81
23.69
23.12
23.48
22.30
23.23
25.02
27.59
8.72
23.48
23.58
41
15.60
Return on assets%
0.40
2.57
2.51
3.79
5.66
5.94
7.27
8.09
7.08
8.67
10.69
7.27
5.80
43
2.01
EPS₹
0.60
0.54
0.50
0.46
0.45
0.43
0.47
0.42
0.40
0.36
2.13
(4.42%)
(4.91%)
—
28.28
EPS growth%
5.65
5.38
6.82
8.27
10.95
8.38
9.94
12.56
15.02
14.09
26.91
12.56
9.16
27
1.25
Bookvalue per sh₹
2.37
2.32
2.32
2.13
1.96
2.06
1.90
2.16
2.47
2.40
0.73
4.17%
1.20%
—
1.24
FCF per share₹
1.43
1.33
1.43
1.44
1.29
1.42
1.33
1.37
1.54
1.57
1.41
4.08%
1.14%
—
1.73
Dividend per sh₹
0.49
0.52
0.56
0.61
0.62
0.65
0.72
0.78
0.78
0.79
1.72
5.06%
4.05%
—
15.31
Div yield (avg)%
2.05
2.09
0.89
2.26
2.50
3.86
5.27
2.45
2.64
1.65
27.45
2.64
2.36
60
3.60
Payout ratio%
22.84
20.11
20.16
19.87
20.60
22.40
24.22
26.76
27.59
30.00
17.16
26.76
22.62
33
56.18
Shares (diluted)M
60.82
56.51
60.91
55.41
58.78
66.17
66.70
70.87
78.17
76.75
58.84
5.48%
2.05%
80
24.09
Buyback yield%
28.21
29.37
29.38
29.88
28.07
27.62
25.65
28.13
26.00
27.18
3.33
27.18
28.10
61
0.297
D/E ratiox
2.023
2.019
1.957
2.180
2.323
2.247
2.218
2.195
2.350
2.775
0.505
2.247
2.207
92
235.5
Enterprise value₹M
201.2
213.5
226.6
258.8
287.0
278.4
284.6
311.8
343.9
357.8
119.0
4.51%
6.41%
49
148.1
LT debt₹M
25.95
24.69
28.13
30.68
34.97
36.98
41.01
46.09
50.83
57.67
39.88
10.53%
8.32%
9
Revenue
₹437.7M
7.00%
1.00×
Cost of revenue
₹306.4M
7.00%
1.00×
Operating expenses
₹84.12M
6.85%
0.99×
Goodwill & intangibles
15.19%
Spread over hurdle
(11.44%)