37.85
Revenue₹M
235.1
241.1
249.5
257.8
265.2
275.5
282.2
293.8
305.6
311.0
41.73
3.23%
2.80%
49
21.20
Revenue growth%
14.88
15.99
17.16
17.81
18.76
16.51
14.14
11.76
12.26
12.94
11.97
12.94
15.44
54
7.91
Gross margin%
8.85
6.76
5.06
3.20
2.16
3.87
1.40
0.40
1.56
1.03
2.08
1.40
2.68
31
21.86
Operating margin%
13.00
13.24
15.91
12.98
12.44
13.20
10.72
13.23
10.44
11.82
20.28
11.82
12.99
78
25.92
Net margin%
6.04
4.71
1.99
4.59
2.94
4.66
2.26
5.17
2.87
4.52
25.77
4.52
4.56
76
18.45
P/E ratio (avg)x
34.73
36.06
35.04
36.28
40.89
47.82
51.97
51.57
50.31
56.33
32.06
51.57
44.36
18
32.32
EV/EBITx
44.19
46.16
53.04
60.14
63.43
67.80
75.94
75.49
72.45
81.92
37.19
75.49
65.61
29
7.21
FCF yield (avg)%
31.47
30.70
33.64
32.36
29.56
31.51
33.08
32.98
35.17
36.48
28.47
33.08
32.67
70
9.55
FCF margin%
33.99
34.53
32.65
32.11
33.40
35.90
36.48
37.13
36.45
38.00
21.80
36.48
35.22
30
1.799
FCF / Net incomex
0.204
0.228
0.235
0.269
0.286
0.328
0.368
0.411
0.414
0.406
0.964
0.406
0.307
71
21.37
ROIC%
15.80
14.28
15.49
17.21
16.47
16.66
17.91
17.53
18.33
20.46
18.15
17.91
16.93
17
19.31
Return on equity%
7.42
9.30
9.18
6.28
6.79
4.92
3.52
0.96
0.40
0.40
25.69
0.96
5.60
49
7.68
Return on assets%
24.90
26.77
24.51
22.33
23.45
20.82
20.63
22.88
22.22
19.58
2.25
20.82
22.61
52
13.92
EPS₹
23.03
22.58
20.58
17.97
16.81
15.92
13.68
12.84
11.56
12.32
14.96
(6.03%)
(5.91%)
—
19.39
EPS growth%
3.73
5.82
5.33
2.50
0.52
1.06
0.42
0.40
3.28
1.25
19.70
1.06
1.87
81
19.54
Bookvalue per sh₹
13.66
15.76
17.80
17.70
19.16
21.52
24.29
24.88
28.10
31.74
11.29
10.62%
9.79%
—
26.30
FCF per share₹
28.55
33.60
34.06
34.47
37.66
42.54
48.77
49.88
55.00
60.69
30.55
10.01%
9.22%
—
6.84
Dividend per sh₹
19.30
20.63
22.02
20.59
22.21
21.91
20.77
20.14
19.37
18.19
29.07
(3.92%)
(1.05%)
—
23.25
Div yield (avg)%
6.30
3.57
5.29
5.89
8.16
5.49
4.38
3.75
0.76
3.68
10.21
3.75
4.83
72
22.60
Payout ratio%
27.21
28.19
25.42
24.18
23.55
24.35
24.59
22.08
24.82
24.16
24.68
24.35
24.47
56
15.29
Shares (diluted)M
20.94
20.49
23.67
22.50
21.49
22.37
25.69
25.89
26.55
30.61
16.05
7.33%
5.19%
7
18.05
Buyback yield%
2.25
3.75
5.49
2.58
5.56
4.42
2.47
5.39
7.00
9.62
9.44
5.39
4.91
84
0.511
D/E ratiox
0.580
0.640
0.692
0.761
0.686
0.646
0.697
0.736
0.738
0.729
0.960
0.729
0.694
15
278.7
Enterprise value₹M
383.7
367.8
330.6
329.3
338.5
371.9
395.1
358.3
361.9
366.1
290.3
1.58%
0.29%
28
312.1
LT debt₹M
80.06
95.61
99.51
105.8
113.4
125.7
150.2
147.3
154.0
148.2
237.8
5.50%
7.04%
8
Revenue
₹311.0M
2.80%
1.00×
Cost of revenue
₹191.3M
3.04%
1.02×
Operating expenses
₹39.62M
2.53%
0.97×
Cash and investments
15.22%
Spread over hurdle
13.33%