22.73
Revenue₹M
257.1
264.1
277.6
288.5
302.9
308.0
313.7
324.4
339.6
348.0
23.29
2.81%
3.70%
87
12.48
Revenue growth%
23.67
25.05
25.21
22.91
24.37
22.79
20.16
17.96
20.58
20.19
5.31
20.19
22.85
71
20.63
Gross margin%
30.63
32.79
31.95
32.31
32.53
32.79
34.10
36.67
34.10
34.89
20.50
34.10
32.79
31
13.07
Operating margin%
9.63
6.77
9.77
8.07
9.35
6.83
8.41
9.95
8.60
5.64
18.10
8.41
8.51
16
13.35
Net margin%
3.46
5.70
5.91
4.39
3.62
3.45
6.45
8.83
9.73
12.01
27.93
8.83
5.80
93
6.794
P/E ratio (avg)x
15.97
16.32
17.47
16.32
16.83
15.24
13.66
14.58
15.43
15.54
36.80
15.24
15.75
20
18.60
EV/EBITx
15.62
15.40
13.46
14.90
15.75
14.14
14.24
15.56
14.94
14.55
28.41
14.55
14.92
74
12.03
FCF yield (avg)%
8.77
8.38
9.13
9.93
7.49
9.06
6.33
3.82
3.76
3.16
25.60
3.82
7.94
66
29.73
FCF margin%
13.59
12.86
12.94
12.23
9.26
7.44
5.33
5.74
5.97
4.19
23.50
5.74
8.35
86
0.763
FCF / Net incomex
1.835
1.793
1.771
1.743
1.699
1.584
1.588
1.606
1.791
2.032
0.447
1.606
1.757
89
26.06
ROIC%
1.87
4.13
3.69
0.75
3.68
3.42
1.02
0.40
0.40
2.88
20.46
1.02
2.37
45
27.98
Return on equity%
9.58
12.16
10.09
12.43
13.69
11.92
11.61
11.74
11.90
9.93
12.14
11.74
11.82
6
22.64
Return on assets%
1.78
4.06
2.09
0.89
0.40
0.40
0.61
1.18
0.40
0.47
16.24
0.47
0.75
57
0.56
EPS₹
0.94
1.01
1.19
1.38
1.58
1.67
1.84
1.93
1.93
2.26
0.62
7.36%
11.07%
—
23.94
EPS growth%
7.49
9.15
10.18
10.67
11.86
10.05
9.26
10.06
11.63
11.97
8.67
10.06
10.12
77
0.86
Bookvalue per sh₹
2.40
2.48
2.39
2.32
2.32
2.47
2.43
2.51
2.85
2.63
1.15
2.51%
1.48%
—
1.51
FCF per share₹
2.83
3.21
3.50
4.05
4.65
5.13
5.02
5.15
6.19
6.75
1.32
7.75%
10.14%
—
1.23
Dividend per sh₹
1.01
0.98
0.92
1.00
0.99
0.95
0.92
0.91
0.81
0.89
2.46
(2.22%)
(1.21%)
—
19.89
Div yield (avg)%
8.48
9.53
6.90
4.67
7.16
5.36
4.10
1.54
0.40
0.40
2.58
1.54
5.01
39
21.37
Payout ratio%
3.51
2.10
2.10
0.88
0.40
0.99
0.40
0.40
0.40
0.40
8.72
0.40
0.64
21
57.46
Shares (diluted)M
55.20
50.17
50.90
55.20
50.86
49.87
49.06
47.18
52.16
54.14
56.92
1.26%
0.45%
8
27.62
Buyback yield%
8.12
7.23
7.97
10.67
13.22
16.07
17.03
14.42
14.07
13.13
2.40
14.42
13.18
52
0.674
D/E ratiox
2.097
2.528
2.830
2.959
3.283
3.975
4.739
5.051
5.844
5.989
0.768
5.051
3.629
33
42.64
Enterprise value₹M
291.9
313.8
270.3
281.6
296.7
287.7
295.7
254.7
244.8
237.5
103.2
(4.35%)
(3.51%)
48
57.33
LT debt₹M
203.2
195.2
168.9
183.4
197.7
206.0
222.5
196.4
168.7
182.1
222.8
(1.63%)
(0.51%)
27
Revenue
₹348.0M
3.70%
1.00×
Cost of revenue
₹209.9M
3.80%
1.01×
Operating expenses
₹50.31M
4.00%
1.03×
Goodwill & intangibles
17.45%
Cash and investments
16.01%
Spread over hurdle
30.47%