175.9
Revenue₹M
163.8
168.0
173.2
176.6
179.1
183.8
184.4
189.1
194.7
200.9
194.1
2.32%
2.27%
84
4.42
Revenue growth%
7.85
5.07
5.66
3.26
1.88
1.10
0.84
1.70
3.43
6.30
24.30
1.70
3.34
84
28.54
Gross margin%
17.45
14.50
13.61
12.89
14.46
16.11
13.21
13.59
15.94
17.79
4.92
15.94
14.48
45
25.51
Operating margin%
22.14
19.24
16.67
17.35
16.97
19.55
22.10
23.55
20.84
22.00
18.69
22.00
20.19
95
27.94
Net margin%
17.24
15.92
13.80
14.39
13.48
14.08
14.84
16.16
16.20
18.60
15.16
16.16
15.38
36
18.08
P/E ratio (avg)x
25.09
26.78
26.28
25.30
24.58
24.22
24.04
27.69
27.33
29.26
35.42
27.33
25.79
28
27.84
EV/EBITx
15.56
16.43
17.80
16.71
15.17
14.77
14.09
13.11
11.78
10.31
8.311
13.11
14.97
10
4.93
FCF yield (avg)%
10.69
12.22
14.40
14.97
12.34
13.98
13.56
16.17
17.92
16.97
17.64
16.17
14.19
53
18.20
FCF margin%
13.36
11.54
14.11
13.39
13.22
14.44
11.68
10.13
12.30
14.70
26.09
12.30
13.29
24
1.637
FCF / Net incomex
3.219
3.542
3.927
4.707
5.506
5.636
6.699
7.521
8.868
9.236
1.432
7.521
5.571
30
22.77
ROIC%
14.07
12.05
10.52
8.06
7.25
8.38
7.56
6.25
3.64
0.89
20.40
6.25
7.81
66
10.58
Return on equity%
12.03
10.50
10.55
9.62
11.05
13.00
14.14
17.00
14.38
13.07
5.19
14.14
12.51
8
17.54
Return on assets%
12.04
14.82
14.60
15.10
15.13
12.48
12.69
13.35
10.40
9.03
10.65
12.48
13.02
60
17.92
EPS₹
7.67
7.88
8.87
8.09
9.03
8.44
8.06
8.16
8.59
8.17
18.38
(1.99%)
1.25%
—
25.52
EPS growth%
12.03
13.66
15.62
15.87
18.19
20.91
18.75
18.34
16.46
17.70
17.20
18.34
17.08
64
6.12
Bookvalue per sh₹
24.26
28.76
33.75
34.67
41.57
41.20
41.45
43.75
43.00
49.11
3.15
3.39%
8.50%
—
15.80
FCF per share₹
17.35
20.34
23.14
22.49
21.80
24.10
28.31
31.69
33.97
33.68
3.08
9.08%
7.41%
—
15.25
Dividend per sh₹
3.18
3.25
2.85
2.70
2.83
2.81
2.69
2.53
2.47
2.37
4.31
(3.45%)
(1.93%)
—
23.11
Div yield (avg)%
26.11
27.24
29.57
28.36
26.58
26.44
28.30
29.27
31.95
34.22
6.11
29.27
28.33
36
23.93
Payout ratio%
2.74
2.55
2.32
2.07
2.54
5.10
5.09
2.45
1.55
2.65
25.80
2.65
2.55
10
4.819
Shares (diluted)M
3.000
3.242
2.790
2.838
2.409
2.336
2.229
1.894
1.753
1.700
4.708
(6.73%)
(4.94%)
14
6.26
Buyback yield%
16.07
14.63
12.70
12.69
13.33
10.87
9.70
6.97
9.68
10.16
23.22
9.70
11.78
58
1.533
D/E ratiox
1.168
1.364
1.343
1.509
1.765
2.097
2.319
2.597
2.522
2.670
1.210
2.522
1.931
52
242.4
Enterprise value₹M
33.68
35.98
31.66
33.90
29.36
27.96
25.42
22.50
19.62
20.08
161.2
(7.32%)
(5.96%)
88
157.9
LT debt₹M
201.0
181.9
168.5
158.9
174.5
181.0
206.0
234.6
264.4
258.8
191.3
8.20%
3.22%
83
Revenue
₹200.9M
2.27%
1.00×
Cost of revenue
₹134.5M
2.25%
1.00×
Operating expenses
₹33.38M
1.76%
0.95×
Goodwill & intangibles
17.96%
Property and equipment
15.84%
Spread over hurdle
58.34%