40.44
Revenue₹M
133.1
139.5
140.2
142.4
143.1
148.6
154.9
158.0
161.1
165.4
44.28
2.93%
2.39%
34
25.00
Revenue growth%
19.89
21.58
20.60
22.76
20.93
20.23
17.83
16.76
18.21
16.66
25.47
17.83
20.06
56
24.23
Gross margin%
17.14
16.38
15.17
16.11
16.62
17.37
16.98
14.70
17.49
16.89
10.25
16.98
16.75
34
9.09
Operating margin%
5.07
3.67
1.52
1.25
0.40
2.53
0.40
0.40
1.54
0.67
20.20
0.67
1.38
25
9.10
Net margin%
6.53
7.42
7.37
6.85
4.75
3.00
1.47
0.40
0.40
0.40
23.81
0.40
3.88
53
23.58
P/E ratio (avg)x
20.57
20.53
22.14
21.97
20.64
20.81
21.16
19.60
19.50
20.09
21.97
20.09
20.60
44
35.92
EV/EBITx
13.85
15.71
16.71
17.52
20.20
19.15
21.67
21.25
23.78
25.15
28.62
21.67
19.67
53
28.01
FCF yield (avg)%
20.01
20.87
18.41
16.98
18.17
18.41
15.56
13.75
13.85
16.70
22.32
15.56
17.57
30
6.00
FCF margin%
27.09
25.30
26.67
24.31
25.17
27.99
26.90
27.59
27.26
26.18
27.57
27.26
26.78
61
0.866
FCF / Net incomex
1.531
1.483
1.693
1.629
1.479
1.668
1.662
1.830
1.731
1.723
0.555
1.723
1.665
84
3.78
ROIC%
0.70
0.40
0.40
2.27
4.11
4.88
3.13
4.80
2.98
5.61
2.79
4.80
3.06
81
9.55
Return on equity%
18.24
19.67
22.11
23.25
21.48
22.95
20.66
22.81
19.85
18.15
10.84
20.66
21.07
68
11.77
Return on assets%
9.64
9.65
10.75
11.33
13.93
13.74
13.28
15.12
12.41
10.97
2.39
13.28
11.87
57
1.01
EPS₹
1.31
1.31
1.30
1.38
1.59
1.72
1.96
2.09
2.30
2.49
1.07
9.40%
6.09%
—
29.54
EPS growth%
29.93
27.21
26.79
28.42
28.43
28.27
26.25
24.87
23.67
26.40
9.09
26.25
27.00
73
0.63
Bookvalue per sh₹
0.40
0.37
0.35
0.35
0.39
0.44
0.42
0.48
0.50
0.54
0.36
6.88%
3.34%
—
0.46
FCF per share₹
0.70
0.68
0.69
0.68
0.66
0.70
0.74
0.76
0.70
0.71
0.51
1.30%
(0.57%)
—
0.66
Dividend per sh₹
1.47
1.66
1.78
1.77
2.09
2.24
2.60
2.80
3.30
3.30
0.16
9.59%
9.69%
—
28.12
Div yield (avg)%
10.29
10.25
10.72
11.43
12.28
14.80
14.97
15.01
14.84
17.49
19.77
14.97
13.54
42
6.54
Payout ratio%
24.74
23.28
22.22
20.23
17.99
17.65
15.08
13.67
15.41
16.28
2.76
15.41
17.82
86
131.4
Shares (diluted)M
185.0
213.3
210.5
232.0
260.3
292.1
343.0
353.6
420.7
425.9
129.9
10.35%
8.85%
80
22.28
Buyback yield%
16.90
18.53
19.45
20.26
20.08
20.65
22.87
23.05
20.58
23.54
25.84
22.87
20.42
29
1.584
D/E ratiox
0.192
0.199
0.213
0.217
0.212
0.189
0.164
0.153
0.162
0.169
0.486
0.164
0.190
11
53.13
Enterprise value₹M
49.42
47.21
46.41
48.34
55.60
63.91
61.53
67.26
72.59
78.22
123.7
7.07%
5.61%
16
80.43
LT debt₹M
108.7
96.59
92.89
85.26
91.29
83.74
71.32
68.28
58.15
56.28
106.1
(9.22%)
(5.70%)
10
Revenue
₹165.4M
2.39%
1.00×
Cost of revenue
₹95.31M
2.40%
1.00×
Operating expenses
₹33.06M
2.43%
1.00×
Goodwill & intangibles
15.38%
Spread over hurdle
(0.45%)