17.91
Revenue₹M
156.2
169.8
184.4
200.6
215.1
232.8
246.6
264.3
279.1
295.6
19.65
6.57%
7.59%
66
7.08
Revenue growth%
0.78
2.80
4.38
6.53
5.01
2.54
4.54
6.55
9.22
9.67
3.75
6.55
4.78
66
29.95
Gross margin%
19.39
21.49
22.55
25.30
27.68
29.15
27.70
30.27
31.86
32.70
29.68
30.27
27.69
84
26.66
Operating margin%
27.72
25.19
27.46
26.05
28.25
29.33
30.87
32.58
30.47
27.87
10.58
30.47
28.06
89
16.59
Net margin%
18.51
18.84
21.75
20.92
20.23
21.63
20.93
20.24
22.71
21.57
27.67
21.57
20.93
49
29.52
P/E ratio (avg)x
44.97
42.87
44.84
52.42
59.43
57.84
56.77
65.06
64.67
70.16
22.17
64.67
57.30
90
16.06
EV/EBITx
7.236
7.492
7.611
7.796
7.160
6.683
5.956
5.592
5.861
6.513
33.90
5.956
6.922
77
18.60
FCF yield (avg)%
4.59
5.19
3.56
4.50
4.38
7.10
6.79
9.19
6.20
5.88
10.24
6.79
5.53
65
23.40
FCF margin%
18.88
17.55
17.98
15.79
16.45
14.05
12.82
11.70
11.77
12.92
7.37
12.82
14.92
30
1.525
FCF / Net incomex
0.199
0.226
0.231
0.258
0.261
0.265
0.252
0.236
0.230
0.242
0.200
0.242
0.239
45
8.70
ROIC%
4.39
2.94
1.17
0.40
0.40
0.40
1.23
0.40
0.40
2.49
26.15
0.40
0.79
90
24.61
Return on equity%
9.07
8.87
7.63
7.41
5.89
4.82
5.12
4.48
3.70
2.93
29.80
4.48
5.51
19
8.96
Return on assets%
16.93
14.86
17.60
15.18
17.49
16.53
15.05
12.30
9.80
9.40
20.22
12.30
15.12
13
1.54
EPS₹
0.71
0.67
0.69
0.68
0.76
0.72
0.71
0.75
0.81
0.87
1.60
2.60%
2.50%
—
4.62
EPS growth%
10.40
11.24
14.13
15.60
17.52
20.05
18.27
18.99
18.43
18.38
7.09
18.43
17.90
38
1.41
Bookvalue per sh₹
0.84
0.84
0.86
0.91
0.83
0.72
0.69
0.62
0.57
0.51
0.30
(9.12%)
(5.62%)
—
1.52
FCF per share₹
2.22
2.53
2.87
3.04
3.18
3.66
4.26
4.93
5.83
6.30
1.60
14.63%
12.97%
—
0.30
Dividend per sh₹
2.00
2.20
2.61
2.59
2.78
3.04
3.45
3.61
3.91
4.37
0.91
9.45%
10.04%
—
27.20
Div yield (avg)%
5.49
4.86
7.55
10.54
9.95
9.72
8.22
6.06
8.87
7.32
10.74
8.22
7.88
86
23.78
Payout ratio%
16.12
17.05
15.35
14.22
13.97
15.01
13.33
11.44
11.54
8.76
16.78
11.54
14.10
14
137.8
Shares (diluted)M
149.8
147.5
136.0
147.3
137.5
134.3
134.5
129.4
144.0
137.2
138.8
(0.04%)
(0.34%)
18
24.89
Buyback yield%
25.85
25.13
24.86
25.47
27.66
29.19
27.15
29.11
31.55
31.83
29.20
29.19
27.41
84
1.545
D/E ratiox
1.007
0.907
0.780
0.835
0.880
0.905
0.861
0.777
0.790
0.687
0.267
0.790
0.848
51
136.8
Enterprise value₹M
286.6
262.1
266.3
274.5
270.9
260.7
233.4
225.2
234.6
234.6
261.1
(2.83%)
(1.61%)
32
295.8
LT debt₹M
279.7
299.8
282.6
299.4
305.5
282.0
248.8
266.8
269.5
254.2
35.47
(3.61%)
(0.13%)
23
Revenue
₹295.6M
7.59%
1.00×
Cost of revenue
₹206.9M
7.59%
1.00×
Operating expenses
₹50.75M
6.46%
0.90×
Cash and investments
16.66%
Spread over hurdle
(9.80%)