129.7
Revenue₹M
141.8
148.7
151.3
153.6
160.6
169.1
178.4
183.0
189.6
191.5
135.5
3.58%
3.63%
62
3.60
Revenue growth%
26.80
27.19
28.16
27.07
24.09
21.18
18.61
21.38
22.80
23.99
19.20
21.38
24.04
23
26.33
Gross margin%
14.71
13.74
16.31
13.68
12.07
9.39
6.48
6.59
6.08
6.03
12.59
6.48
10.73
8
19.84
Operating margin%
18.50
17.28
15.57
16.67
17.39
16.35
15.57
15.87
13.89
11.29
12.61
15.57
16.11
12
29.47
Net margin%
5.55
3.97
6.81
7.57
6.92
8.73
9.58
6.60
5.07
4.76
5.87
6.60
6.70
57
11.04
P/E ratio (avg)x
36.26
38.88
39.30
41.68
42.83
43.46
47.78
52.08
52.98
49.30
23.26
49.30
43.14
77
11.67
EV/EBITx
26.62
26.68
25.86
28.66
26.11
25.82
23.84
23.00
25.80
27.02
20.69
25.80
25.98
69
6.93
FCF yield (avg)%
8.55
7.98
6.48
3.96
4.80
4.32
6.72
9.09
6.99
7.69
15.59
6.99
6.85
94
3.90
FCF margin%
10.40
8.65
5.78
4.55
6.09
4.78
6.58
5.85
3.02
4.69
6.86
4.78
5.81
25
0.154
FCF / Net incomex
1.616
1.687
1.911
2.016
2.059
2.342
2.524
2.558
2.680
3.013
1.756
2.558
2.200
22
18.30
ROIC%
23.49
25.29
24.76
23.85
24.46
24.58
27.21
28.93
30.76
28.44
11.70
28.44
25.02
18
4.58
Return on equity%
27.32
24.50
26.70
25.04
25.31
26.52
28.90
28.34
26.76
25.75
10.02
26.76
26.61
38
22.24
Return on assets%
18.99
17.56
16.12
13.37
12.40
11.41
14.26
15.13
17.59
20.34
2.46
15.13
15.63
25
5.63
EPS₹
2.63
2.28
2.25
2.15
2.07
2.12
2.03
1.97
1.80
1.60
5.80
(5.04%)
(4.17%)
—
19.25
EPS growth%
22.90
22.64
23.19
25.23
24.12
26.08
27.58
28.74
31.68
30.03
22.94
28.74
25.65
55
1.85
Bookvalue per sh₹
2.09
2.42
2.54
2.83
3.08
3.18
3.54
3.79
3.98
4.02
2.68
5.44%
6.87%
—
5.73
FCF per share₹
1.25
1.17
1.29
1.32
1.24
1.31
1.28
1.34
1.46
1.50
6.35
3.95%
2.69%
—
2.56
Dividend per sh₹
5.58
6.06
6.72
6.63
6.43
6.98
7.35
8.18
8.07
7.19
3.90
2.28%
3.11%
—
22.55
Div yield (avg)%
6.33
5.17
2.19
3.18
2.44
1.64
2.78
3.24
2.15
4.78
7.96
2.78
2.98
8
5.45
Payout ratio%
9.60
7.37
8.82
7.44
9.15
7.98
10.03
11.95
11.03
12.53
12.22
11.03
9.38
14
22.78
Shares (diluted)M
14.34
14.45
12.96
11.70
11.52
12.06
11.74
12.39
10.64
10.94
23.19
(1.03%)
(4.23%)
46
7.68
Buyback yield%
28.10
26.62
28.14
25.24
23.34
23.60
24.98
23.47
25.94
26.98
9.26
24.98
25.59
75
0.464
D/E ratiox
1.511
1.476
1.558
1.382
1.191
1.118
0.972
1.012
0.995
0.980
1.432
0.995
1.154
43
25.09
Enterprise value₹M
28.59
30.55
30.43
27.03
23.88
22.70
21.25
22.21
20.27
19.65
102.4
(3.82%)
(4.80%)
6
57.68
LT debt₹M
64.45
59.63
64.21
65.95
71.84
63.84
66.70
64.36
64.72
59.87
181.9
(3.58%)
(0.49%)
15
Revenue
₹191.5M
3.63%
1.00×
Cost of revenue
₹127.9M
3.66%
1.00×
Operating expenses
₹38.15M
3.28%
0.97×
Cash and investments
22.94%
Spread over hurdle
(4.02%)