143.8
Revenue₹M
303.4
307.8
313.9
313.7
326.2
326.5
335.4
340.4
352.5
358.3
154.8
1.89%
2.06%
84
4.26
Revenue growth%
0.40
2.79
0.40
1.70
0.40
3.15
1.23
2.16
2.26
4.88
27.94
2.26
1.93
45
11.66
Gross margin%
5.56
4.10
3.94
4.05
5.23
6.54
8.09
5.84
4.59
2.72
17.60
5.84
4.91
74
7.07
Operating margin%
18.66
19.00
21.25
20.28
18.80
19.06
16.42
17.16
17.06
16.03
29.70
17.06
18.73
91
22.79
Net margin%
14.21
13.83
12.29
11.23
10.82
8.93
5.99
6.60
6.85
9.17
7.16
6.85
10.00
94
33.50
P/E ratio (avg)x
32.10
36.18
36.00
33.52
36.86
42.24
42.52
49.24
55.23
61.13
23.49
49.24
39.55
85
18.79
EV/EBITx
23.53
25.32
25.35
23.34
21.08
23.37
25.23
24.53
23.12
21.34
9.531
23.37
23.45
18
3.71
FCF yield (avg)%
9.21
9.27
10.75
8.50
8.22
8.32
7.25
4.51
3.53
3.72
9.97
4.51
8.27
74
27.53
FCF margin%
21.42
22.47
23.52
21.81
19.72
18.19
20.01
19.73
17.17
16.13
20.56
18.19
19.87
18
0.505
FCF / Net incomex
1.290
1.223
1.189
1.137
1.123
1.213
1.184
1.119
1.199
1.306
0.601
1.199
1.194
47
22.14
ROIC%
5.14
6.01
5.82
6.54
9.27
10.15
9.60
8.40
7.59
6.27
4.57
8.40
7.07
56
16.20
Return on equity%
16.78
19.35
16.37
13.77
13.51
15.31
17.36
18.47
16.95
16.37
6.06
16.95
16.58
38
18.03
Return on assets%
20.90
18.50
19.97
17.91
15.36
16.54
18.31
21.21
21.26
19.36
15.36
19.36
18.93
83
5.11
EPS₹
2.45
2.85
2.96
2.90
3.25
3.38
3.57
4.04
3.86
3.66
5.25
2.41%
3.37%
—
19.83
EPS growth%
4.61
5.25
3.32
2.61
0.53
1.46
2.21
3.82
2.74
4.78
9.78
2.74
3.03
25
5.98
Bookvalue per sh₹
5.18
4.89
4.34
3.83
3.72
3.27
3.35
2.90
2.73
2.80
1.71
(5.49%)
(7.16%)
—
8.99
FCF per share₹
19.29
20.17
20.62
21.58
21.74
23.66
25.87
27.88
27.04
28.50
2.98
5.56%
5.33%
—
11.51
Dividend per sh₹
5.81
6.10
6.31
6.47
7.85
8.53
9.83
11.41
13.62
13.46
6.55
11.39%
9.78%
—
22.56
Div yield (avg)%
27.69
30.67
31.84
29.98
32.79
32.56
32.69
30.98
30.96
31.86
15.67
31.86
31.41
48
23.02
Payout ratio%
10.78
9.42
6.90
8.06
6.15
6.63
4.53
7.40
7.26
4.82
12.40
6.63
7.08
42
15.68
Shares (diluted)M
22.54
24.08
28.87
34.47
34.40
40.77
42.11
48.77
52.23
59.90
15.60
11.73%
11.89%
68
5.70
Buyback yield%
23.19
22.37
24.46
24.38
25.64
24.95
22.57
23.28
22.52
23.59
28.79
23.28
23.43
80
1.258
D/E ratiox
0.630
0.553
0.596
0.560
0.555
0.575
0.561
0.583
0.596
0.631
1.749
0.583
0.579
43
265.0
Enterprise value₹M
238.5
240.4
263.7
241.6
239.9
244.7
247.1
218.0
216.6
218.2
160.8
(1.89%)
(1.50%)
28
203.4
LT debt₹M
153.6
142.2
149.6
151.1
171.4
185.5
181.2
200.4
226.2
208.4
33.08
3.99%
2.82%
87
Revenue
₹358.3M
2.06%
1.00×
Cost of revenue
₹182.1M
1.68%
0.96×
Operating expenses
₹52.30M
2.21%
1.02×
Goodwill & intangibles
18.57%
Property and equipment
15.73%
Spread over hurdle
13.85%