132.4
Revenue₹M
203.9
217.3
231.6
245.8
262.5
278.4
299.2
326.9
351.6
370.5
144.2
7.13%
6.80%
35
26.12
Revenue growth%
17.57
16.69
18.83
21.65
24.49
21.59
24.07
22.67
25.50
24.94
12.50
24.07
22.16
65
10.34
Gross margin%
21.78
24.60
23.35
23.18
23.08
21.46
20.70
21.01
19.88
18.23
18.50
20.70
21.62
20
29.56
Operating margin%
15.43
16.74
16.25
13.64
10.84
13.65
12.35
14.71
16.10
16.43
4.14
14.71
15.07
5
17.72
Net margin%
24.61
24.83
26.21
25.98
27.79
27.10
27.36
26.72
28.84
26.57
11.52
27.10
26.65
95
31.16
P/E ratio (avg)x
26.76
29.87
32.01
31.66
37.04
42.69
45.08
45.11
51.81
55.04
19.97
45.11
39.87
32
6.814
EV/EBITx
46.41
45.88
50.71
59.75
67.20
78.77
88.63
87.35
96.58
97.64
17.05
88.63
72.99
83
14.62
FCF yield (avg)%
7.83
5.39
8.23
6.93
9.69
10.53
13.11
14.27
15.78
14.72
9.50
14.27
10.11
95
6.57
FCF margin%
13.98
16.50
18.51
20.77
18.49
17.68
15.32
15.89
16.74
19.02
17.49
16.74
17.21
56
0.534
FCF / Net incomex
1.848
1.865
2.020
2.012
2.094
1.893
1.971
1.924
2.006
1.843
1.050
1.924
1.947
52
10.13
ROIC%
24.11
25.32
24.09
26.27
24.97
25.61
26.70
27.15
25.14
26.59
3.16
26.59
25.46
49
11.97
Return on equity%
22.33
20.50
21.54
22.71
21.11
23.73
25.98
28.83
31.08
31.00
29.47
28.83
23.22
21
2.81
Return on assets%
9.70
9.35
10.69
12.75
12.54
15.54
16.87
19.05
20.65
18.74
6.18
18.74
14.14
63
12.73
EPS₹
15.47
15.40
15.58
15.38
15.95
16.86
17.72
20.01
21.71
20.27
13.46
4.91%
3.43%
—
25.32
EPS growth%
20.06
20.54
22.51
24.78
22.45
20.01
18.23
16.02
17.18
17.47
26.37
17.47
20.04
31
16.24
Bookvalue per sh₹
6.03
5.73
6.77
6.90
7.99
8.98
10.11
10.97
12.96
12.93
25.27
10.10%
9.03%
—
18.33
FCF per share₹
6.35
7.17
7.81
9.07
10.30
10.09
11.40
11.27
11.13
12.32
17.51
3.64%
8.49%
—
24.84
Dividend per sh₹
8.45
7.71
6.78
6.14
5.79
5.45
5.55
5.39
5.48
5.89
15.49
0.31%
(2.75%)
—
28.25
Div yield (avg)%
18.34
15.49
16.46
18.45
16.88
15.04
14.09
15.86
15.51
15.98
11.04
15.51
15.92
13
19.48
Payout ratio%
3.68
6.31
6.56
4.25
2.83
1.88
2.24
0.89
0.40
0.40
11.68
0.89
2.54
84
8.058
Shares (diluted)M
8.447
9.152
8.776
9.420
9.407
8.649
8.223
8.156
7.623
7.994
7.866
(3.20%)
(0.17%)
65
8.89
Buyback yield%
21.34
21.73
22.87
20.92
23.41
23.54
24.62
24.55
26.72
27.59
20.26
24.62
23.47
87
0.558
D/E ratiox
1.306
1.256
1.139
1.150
1.287
1.413
1.546
1.568
1.440
1.383
1.002
1.440
1.345
71
413.1
Enterprise value₹M
52.61
50.78
60.87
63.15
68.40
76.56
87.87
89.44
96.88
108.5
373.6
9.67%
7.87%
63
112.4
LT debt₹M
141.6
155.1
149.2
147.2
142.7
151.5
143.3
157.6
157.7
148.8
452.3
0.83%
0.82%
10
Revenue
₹370.5M
6.80%
1.00×
Cost of revenue
₹243.8M
6.78%
1.00×
Operating expenses
₹41.89M
6.87%
1.01×
Goodwill & intangibles
13.42%
Spread over hurdle
(9.98%)