206.4
Revenue₹M
306.4
305.9
315.3
324.7
325.7
337.1
343.7
355.1
363.3
377.2
220.4
2.98%
2.52%
43
29.17
Revenue growth%
11.12
12.70
12.83
12.95
10.10
11.80
12.21
15.03
14.90
16.91
3.85
14.90
12.76
10
10.98
Gross margin%
12.18
12.40
12.60
14.51
17.43
14.44
16.87
19.81
17.02
19.41
15.77
17.02
15.69
12
23.84
Operating margin%
22.90
22.19
24.69
25.93
27.99
27.69
29.23
31.64
33.85
34.02
18.67
31.64
27.84
43
13.42
Net margin%
15.21
17.50
20.06
20.26
22.25
22.86
20.79
21.72
21.03
20.51
28.62
21.03
20.65
8
20.57
P/E ratio (avg)x
21.32
25.56
30.00
30.48
33.88
38.74
40.44
44.14
50.99
56.82
11.75
44.14
36.31
42
30.09
EV/EBITx
17.27
16.90
18.68
19.34
21.65
23.20
25.16
26.67
29.00
32.44
37.49
26.67
22.43
92
7.01
FCF yield (avg)%
6.53
9.08
8.47
7.21
7.15
8.18
6.57
8.99
11.11
8.97
5.48
8.97
8.32
94
4.57
FCF margin%
5.83
8.26
5.69
8.36
10.94
12.75
15.71
16.60
13.78
15.34
9.01
15.34
11.84
34
0.893
FCF / Net incomex
0.215
0.226
0.257
0.272
0.304
0.275
0.284
0.290
0.319
0.340
1.653
0.290
0.279
42
7.19
ROIC%
14.51
13.27
13.96
14.27
15.96
14.39
11.97
14.69
15.52
13.31
19.08
14.39
14.33
36
16.55
Return on equity%
14.52
15.18
13.90
13.89
16.20
16.41
18.51
18.15
16.08
19.02
4.40
18.15
16.14
49
23.05
Return on assets%
12.30
15.04
17.01
16.85
17.59
17.94
20.72
23.46
24.09
25.03
16.54
23.46
17.77
54
7.53
EPS₹
13.07
12.54
13.37
11.98
11.10
11.80
10.93
9.59
10.28
10.38
8.04
(1.33%)
(3.12%)
—
28.77
EPS growth%
2.96
0.43
2.55
1.04
1.50
0.40
0.40
0.78
3.12
1.57
29.36
0.78
1.27
12
11.20
Bookvalue per sh₹
11.62
13.49
13.84
14.56
14.64
16.57
17.19
20.35
24.29
28.00
3.75
13.84%
10.72%
—
12.15
FCF per share₹
14.90
16.13
17.05
19.26
20.02
21.93
25.48
26.69
25.80
29.28
5.74
7.89%
7.55%
—
4.51
Dividend per sh₹
11.38
10.86
11.78
12.34
13.90
14.39
15.29
15.23
17.42
16.78
7.11
3.84%
4.65%
—
13.26
Div yield (avg)%
13.49
14.71
13.69
11.82
10.70
10.44
9.71
9.48
9.73
8.06
27.90
9.71
10.57
7
4.60
Payout ratio%
2.26
0.68
3.58
2.31
3.34
1.37
0.40
0.40
2.41
4.47
26.35
1.37
2.29
92
12.00
Shares (diluted)M
16.72
15.29
16.72
15.76
17.82
17.21
19.66
21.20
23.50
22.10
11.40
4.40%
2.37%
54
2.26
Buyback yield%
3.19
3.16
1.83
3.86
6.41
9.17
10.83
9.67
12.48
9.55
11.07
9.67
7.79
69
1.270
D/E ratiox
0.102
0.097
0.105
0.110
0.128
0.135
0.152
0.172
0.183
0.185
0.299
0.172
0.131
58
246.2
Enterprise value₹M
200.0
206.6
212.6
209.1
228.5
213.8
244.8
262.7
300.9
323.8
199.4
7.22%
4.77%
18
342.6
LT debt₹M
152.6
161.7
154.0
172.8
198.7
206.2
217.4
221.6
233.2
219.9
275.0
2.05%
4.79%
71
Revenue
₹377.2M
2.52%
1.00×
Cost of revenue
₹258.5M
2.48%
1.00×
Operating expenses
₹49.27M
2.95%
1.04×
Property and equipment
21.90%
Goodwill & intangibles
16.83%
Spread over hurdle
(0.83%)