189.0
Revenue₹M
147.2
158.0
169.2
184.7
200.4
213.4
230.8
252.6
275.3
300.0
198.8
8.41%
8.19%
72
26.41
Revenue growth%
13.85
16.85
18.76
18.35
15.75
15.63
14.29
12.25
11.19
8.61
14.51
12.25
14.96
35
9.16
Gross margin%
20.96
22.34
23.69
24.66
24.13
22.97
25.46
25.51
23.98
26.56
24.71
25.46
24.06
64
8.25
Operating margin%
0.73
2.30
1.00
0.40
0.41
2.48
4.40
5.73
7.26
7.04
8.51
5.73
2.39
36
14.35
Net margin%
29.25
29.44
31.16
33.00
33.59
33.18
32.28
33.92
31.73
29.45
3.20
32.28
32.01
35
20.80
P/E ratio (avg)x
9.416
8.891
7.900
6.776
6.680
7.153
6.381
5.936
6.082
6.397
25.15
6.381
6.728
46
16.76
EV/EBITx
31.39
33.56
37.19
43.10
48.16
56.72
62.29
62.44
70.01
81.51
31.08
62.44
52.44
94
8.78
FCF yield (avg)%
12.95
14.88
16.32
16.16
15.43
13.01
14.38
17.11
19.15
16.74
25.41
16.74
15.80
60
20.98
FCF margin%
11.74
12.10
14.79
14.24
13.08
11.36
13.66
13.10
10.20
12.71
15.70
12.71
12.89
17
0.278
FCF / Net incomex
1.331
1.484
1.434
1.670
1.776
2.053
2.013
2.346
2.370
2.451
0.661
2.346
1.894
87
27.79
ROIC%
11.03
12.65
11.98
14.16
12.10
9.51
6.64
4.47
2.44
1.60
14.38
4.47
10.27
81
6.18
Return on equity%
7.67
7.67
6.55
4.32
6.19
5.58
6.52
3.89
3.52
1.50
29.37
3.89
5.89
89
5.90
Return on assets%
27.54
29.42
28.62
28.09
26.02
28.81
30.21
30.35
30.25
29.77
22.47
30.21
29.11
48
16.51
EPS₹
25.70
24.98
25.73
25.38
23.31
19.94
20.27
19.44
18.48
19.53
18.14
(3.47%)
(2.22%)
—
6.56
EPS growth%
9.24
7.06
5.90
4.71
5.84
8.10
7.93
5.62
8.24
7.46
27.64
7.93
7.26
84
5.63
Bookvalue per sh₹
13.56
15.59
16.98
17.58
18.98
17.67
17.68
17.69
19.18
17.77
13.60
(1.31%)
3.54%
—
6.73
FCF per share₹
5.24
5.39
5.67
5.79
6.01
5.49
4.75
5.04
5.28
4.61
16.03
(5.17%)
(2.18%)
—
15.80
Dividend per sh₹
19.28
22.02
20.94
22.61
24.21
24.57
26.34
25.72
29.73
28.70
11.46
3.46%
3.28%
—
28.65
Div yield (avg)%
17.89
15.74
18.72
20.38
19.70
20.78
23.61
26.57
29.57
28.39
26.61
26.57
20.58
91
10.15
Payout ratio%
30.95
32.97
35.11
32.17
34.51
37.39
34.89
36.62
36.01
37.60
23.83
36.62
35.00
65
10.95
Shares (diluted)M
15.48
16.68
19.32
21.57
23.35
26.32
29.15
28.81
31.49
31.06
11.13
5.87%
7.50%
67
10.83
Buyback yield%
24.61
22.66
20.05
17.24
20.03
17.76
17.44
17.17
20.13
22.81
4.11
17.76
20.04
8
1.675
D/E ratiox
0.579
0.577
0.635
0.697
0.684
0.711
0.825
0.972
0.953
1.034
1.587
0.953
0.704
37
126.3
Enterprise value₹M
237.7
240.7
207.4
209.7
230.5
212.0
202.6
202.5
215.4
236.7
309.0
0.53%
0.46%
90
264.9
LT debt₹M
184.3
220.8
260.0
276.5
325.2
377.3
400.1
476.2
488.7
540.0
136.2
10.67%
12.31%
33
Revenue
₹300.0M
8.19%
1.00×
Cost of revenue
₹137.0M
8.01%
0.98×
Operating expenses
₹65.40M
8.28%
1.01×
Goodwill & intangibles
18.44%
Property and equipment
17.33%
Spread over hurdle
(4.48%)