143.8
Revenue₹M
147.5
156.4
164.5
176.2
186.8
204.1
213.9
233.3
255.5
270.0
154.8
7.65%
6.94%
34
26.19
Revenue growth%
10.19
12.11
10.92
12.38
13.21
15.64
13.98
16.54
14.95
15.08
3.28
15.08
13.59
47
22.73
Gross margin%
22.78
21.50
20.60
18.45
19.83
21.29
23.70
25.98
27.47
27.99
2.07
25.98
22.14
71
11.85
Operating margin%
16.41
14.36
16.93
16.58
19.15
19.98
17.78
20.52
21.61
24.29
7.62
20.52
18.47
87
18.27
Net margin%
28.66
26.25
25.10
25.81
24.41
24.53
26.06
23.58
21.34
19.42
20.94
23.58
24.82
63
20.52
P/E ratio (avg)x
28.19
25.42
23.28
22.53
25.09
26.28
25.64
26.53
26.68
24.21
21.09
26.28
25.53
35
26.21
EV/EBITx
15.29
14.99
15.72
17.66
18.16
17.66
16.76
17.11
17.54
18.65
31.53
17.54
17.33
10
3.42
FCF yield (avg)%
10.02
11.05
9.48
12.14
10.10
7.68
7.65
5.05
2.48
0.69
20.91
5.05
8.58
39
6.39
FCF margin%
2.68
0.40
2.05
4.34
5.38
6.95
9.08
10.01
7.29
7.88
24.81
7.88
6.17
63
1.650
FCF / Net incomex
2.000
2.102
1.950
1.980
1.841
1.800
1.750
1.823
1.958
1.896
1.177
1.823
1.923
74
3.21
ROIC%
22.97
20.33
18.95
20.85
20.89
22.69
22.02
21.69
22.65
24.15
10.27
22.65
21.86
23
19.00
Return on equity%
11.29
12.44
11.35
10.93
12.78
13.53
12.15
14.92
13.30
15.40
28.05
13.53
12.61
50
13.05
Return on assets%
16.39
18.63
19.33
16.85
19.32
19.68
19.90
18.45
16.94
16.24
5.43
18.45
18.54
31
0.45
EPS₹
0.40
0.46
0.51
0.58
0.65
0.77
0.84
0.96
1.10
1.31
0.48
15.12%
13.92%
—
4.91
EPS growth%
5.59
6.74
5.92
8.16
9.64
9.14
7.60
5.16
4.67
7.18
4.98
7.18
6.96
15
0.75
Bookvalue per sh₹
0.65
0.59
0.64
0.69
0.67
0.60
0.54
0.53
0.45
0.39
0.56
(10.28%)
(4.58%)
—
0.82
FCF per share₹
0.66
0.61
0.67
0.60
0.61
0.54
0.52
0.58
0.57
0.53
0.71
(2.89%)
(2.67%)
—
0.22
Dividend per sh₹
0.59
0.60
0.58
0.58
0.65
0.72
0.70
0.70
0.81
0.84
0.13
5.34%
4.14%
—
21.34
Div yield (avg)%
23.12
24.75
26.93
24.36
23.42
21.25
22.20
23.39
21.61
20.84
9.40
21.61
23.25
80
7.22
Payout ratio%
17.51
19.19
19.49
18.12
15.44
15.08
12.32
10.33
8.53
7.04
12.03
10.33
15.26
12
180.7
Shares (diluted)M
153.5
168.1
159.5
161.1
151.0
143.1
133.0
127.7
113.7
110.3
186.7
(6.08%)
(3.94%)
56
4.23
Buyback yield%
14.63
15.36
16.36
18.76
19.25
20.33
23.27
21.96
23.24
23.51
2.47
23.24
19.79
49
0.820
D/E ratiox
1.412
1.615
1.727
1.716
1.947
2.140
2.302
2.479
2.399
2.579
1.512
2.399
2.043
15
106.9
Enterprise value₹M
133.1
128.7
129.2
140.6
164.1
158.2
157.8
174.6
202.5
214.5
105.7
5.50%
6.21%
18
195.0
LT debt₹M
30.27
28.74
28.13
31.46
34.24
32.34
29.47
32.89
36.58
39.90
62.56
3.10%
2.32%
81
Revenue
₹270.0M
6.94%
1.00×
Cost of revenue
₹133.8M
6.89%
1.00×
Operating expenses
₹62.53M
7.13%
1.02×
Goodwill & intangibles
18.14%
Spread over hurdle
10.00%