208.4
Revenue₹M
135.8
141.7
148.4
155.1
159.1
165.2
170.7
180.0
188.9
195.0
217.7
4.15%
3.88%
74
8.57
Revenue growth%
9.06
8.89
11.69
13.71
13.45
15.96
18.61
18.48
16.22
14.73
23.27
16.22
14.22
74
28.96
Gross margin%
17.73
16.52
16.67
18.54
20.73
21.93
19.98
19.99
19.78
18.54
10.01
19.98
19.16
17
15.51
Operating margin%
14.42
15.56
16.62
18.45
18.81
20.23
18.28
19.11
17.29
17.59
7.50
18.28
17.94
60
18.44
Net margin%
13.86
15.96
18.50
20.00
20.71
21.63
22.08
19.76
19.38
19.24
24.26
19.76
19.57
56
25.97
P/E ratio (avg)x
37.30
36.89
36.63
42.06
43.52
41.12
41.16
40.87
46.87
43.98
36.43
41.16
41.14
46
22.43
EV/EBITx
51.92
62.44
65.61
75.58
83.76
98.34
96.29
104.2
115.7
119.0
24.85
104.2
90.03
14
15.89
FCF yield (avg)%
20.29
20.16
22.70
24.96
22.54
19.69
22.40
21.80
20.86
22.68
28.51
21.80
22.10
90
14.44
FCF margin%
5.50
3.62
5.05
5.20
6.40
9.22
12.14
13.38
10.84
10.89
12.69
10.89
7.81
14
1.372
FCF / Net incomex
0.548
0.640
0.676
0.667
0.685
0.661
0.665
0.671
0.749
0.834
0.519
0.671
0.669
38
6.00
ROIC%
2.51
2.06
3.41
2.74
1.01
0.40
0.40
0.40
0.40
0.90
18.31
0.40
0.95
21
5.58
Return on equity%
11.76
9.81
7.41
8.85
11.40
9.69
12.44
14.73
12.21
10.68
11.37
12.21
11.04
38
15.53
Return on assets%
32.47
34.79
36.08
33.89
35.27
37.12
39.73
38.11
35.41
38.30
15.06
38.11
35.75
48
1.34
EPS₹
0.91
1.05
1.06
1.05
1.17
1.18
1.43
1.71
1.75
1.86
1.46
9.73%
7.21%
—
26.68
EPS growth%
17.92
15.84
15.93
13.59
12.02
13.50
16.41
15.40
12.50
10.35
18.09
13.50
14.50
67
1.86
Bookvalue per sh₹
1.75
1.59
1.49
1.62
1.74
1.91
2.04
1.81
1.61
1.77
2.10
0.34%
0.64%
—
1.53
FCF per share₹
0.39
0.43
0.45
0.45
0.48
0.46
0.40
0.43
0.45
0.45
1.73
(1.34%)
1.41%
—
2.49
Dividend per sh₹
1.86
2.02
1.99
2.02
2.03
2.22
2.33
2.18
2.03
2.25
2.47
2.11%
1.44%
—
5.10
Div yield (avg)%
23.56
25.26
24.81
26.30
28.49
30.63
31.82
31.12
30.73
33.69
21.67
31.12
29.56
35
22.75
Payout ratio%
17.85
16.18
13.89
11.57
11.28
9.03
9.88
8.81
7.53
8.86
8.57
8.86
10.58
68
30.51
Shares (diluted)M
51.38
51.74
50.89
55.09
55.42
59.44
70.99
82.51
96.32
106.0
31.36
13.85%
8.51%
51
26.48
Buyback yield%
8.89
6.89
5.93
8.49
9.07
8.81
7.02
4.42
6.20
7.89
23.83
7.02
7.46
67
1.486
D/E ratiox
1.905
1.817
1.756
1.642
1.504
1.719
1.599
1.683
1.738
1.736
1.043
1.719
1.728
55
185.3
Enterprise value₹M
133.0
154.4
150.8
159.6
160.2
192.4
218.4
212.2
217.0
232.8
145.6
7.75%
6.93%
11
217.2
LT debt₹M
56.50
63.13
71.65
84.89
87.46
96.28
103.5
124.3
140.7
160.1
161.2
12.85%
11.97%
90
Revenue
₹195.0M
3.88%
1.00×
Cost of revenue
₹122.0M
4.12%
1.02×
Operating expenses
₹27.26M
3.85%
1.00×
Cash and investments
18.56%
Spread over hurdle
(6.57%)