34.20
Revenue₹M
155.5
168.1
180.6
192.0
202.4
218.5
237.4
255.7
274.6
289.9
38.20
7.45%
7.12%
10
7.77
Revenue growth%
26.18
23.64
23.15
23.79
22.46
19.52
18.12
19.42
17.32
18.42
13.52
18.42
20.99
18
26.94
Gross margin%
7.92
10.66
11.57
9.13
7.85
6.03
6.84
4.16
1.68
0.40
4.78
4.16
7.34
77
24.98
Operating margin%
15.64
18.64
19.41
17.30
18.99
19.85
18.64
21.45
24.29
23.92
16.13
21.45
19.20
70
10.09
Net margin%
6.62
6.31
9.12
6.50
5.58
7.18
5.52
2.95
5.53
3.90
19.95
5.52
5.94
46
35.10
P/E ratio (avg)x
35.71
35.11
40.76
42.24
50.86
55.90
65.36
78.29
93.21
97.46
37.62
78.29
53.38
90
33.20
EV/EBITx
62.22
63.00
66.29
70.60
71.49
75.86
90.37
98.12
115.7
118.2
23.12
98.12
73.68
37
16.40
FCF yield (avg)%
8.50
7.69
6.51
7.74
5.54
3.18
0.96
0.40
0.57
2.59
14.97
0.96
4.36
53
2.98
FCF margin%
16.56
15.42
16.69
16.52
14.02
11.35
11.52
8.70
10.01
11.44
15.22
11.35
12.77
51
1.061
FCF / Net incomex
0.736
0.894
1.009
0.997
1.049
1.186
1.412
1.518
1.554
1.580
1.099
1.518
1.118
61
12.04
ROIC%
19.83
19.56
21.72
24.43
26.88
28.70
29.29
30.16
30.59
30.86
16.46
30.16
27.79
7
3.87
Return on equity%
23.89
22.98
22.18
20.09
19.60
20.21
20.14
20.50
22.47
20.06
29.09
20.21
20.36
69
21.56
Return on assets%
3.74
2.08
2.10
0.56
3.02
2.40
0.84
0.40
3.13
3.16
17.04
2.40
2.25
73
3.31
EPS₹
1.94
2.14
2.34
2.28
2.20
2.22
2.50
2.74
3.11
3.44
3.57
9.36%
7.00%
—
25.38
EPS growth%
6.82
4.93
4.81
3.55
3.09
5.88
7.60
8.01
10.92
12.90
11.88
8.01
6.35
57
0.51
Bookvalue per sh₹
4.45
4.63
4.89
4.98
5.02
5.73
5.84
6.68
7.61
7.62
2.16
8.70%
6.63%
—
1.20
FCF per share₹
2.74
3.18
3.08
3.21
3.54
3.54
3.99
3.98
4.72
5.04
2.37
7.35%
7.67%
—
3.27
Dividend per sh₹
3.36
3.05
2.74
2.64
2.57
2.34
2.38
2.44
2.17
2.02
0.77
(4.64%)
(5.22%)
—
8.31
Div yield (avg)%
14.42
16.33
17.85
19.42
17.32
20.02
20.27
23.16
25.58
25.85
2.37
23.16
19.72
36
6.62
Payout ratio%
9.45
11.55
12.55
12.15
13.00
10.03
10.52
13.23
11.16
12.50
3.85
11.16
11.85
82
18.98
Shares (diluted)M
24.81
24.17
26.66
26.02
25.76
25.94
27.92
31.17
32.63
30.07
19.62
3.14%
3.07%
46
2.56
Buyback yield%
21.03
22.12
19.89
17.79
18.94
17.48
15.10
15.69
13.74
14.01
4.50
15.10
17.64
27
1.449
D/E ratiox
0.390
0.472
0.543
0.627
0.713
0.834
0.951
0.979
1.111
1.114
0.392
0.979
0.773
34
258.8
Enterprise value₹M
108.3
94.99
85.16
73.50
73.56
69.09
73.36
73.44
70.93
69.62
104.6
(1.09%)
(5.25%)
28
167.3
LT debt₹M
154.9
159.2
159.6
175.7
173.5
192.3
185.7
191.6
223.8
225.7
254.9
5.40%
3.66%
68
Revenue
₹289.9M
7.12%
1.00×
Cost of revenue
₹126.9M
7.10%
1.00×
Operating expenses
₹64.02M
7.62%
1.05×
Cash and investments
15.56%
Spread over hurdle
19.32%