128.1
Revenue₹M
164.8
165.7
168.3
177.4
186.3
191.9
199.4
207.3
218.5
223.8
135.1
3.74%
3.52%
45
15.13
Revenue growth%
26.18
23.74
21.67
19.17
18.42
16.52
17.43
19.54
18.53
20.67
4.50
18.53
19.35
14
17.09
Gross margin%
13.74
10.85
10.64
13.16
14.69
14.33
11.88
13.71
12.50
14.86
2.33
13.71
13.44
83
29.45
Operating margin%
16.57
13.99
11.23
9.29
11.26
12.33
12.60
13.55
13.57
14.59
27.85
13.55
13.07
22
17.19
Net margin%
6.29
6.32
8.82
8.77
10.80
8.08
8.30
8.63
10.04
9.47
12.65
8.63
8.70
47
20.90
P/E ratio (avg)x
17.50
17.42
17.93
20.22
19.58
20.99
21.72
22.48
26.54
29.45
37.47
22.48
20.60
45
18.27
EV/EBITx
25.01
27.47
30.98
32.38
33.89
36.23
35.70
33.49
36.14
39.90
29.66
36.14
33.69
76
10.01
FCF yield (avg)%
30.96
30.65
29.22
29.60
31.05
31.55
32.55
30.39
32.70
32.95
17.33
32.55
31.00
69
11.95
FCF margin%
33.60
30.81
31.02
29.29
31.87
30.70
33.49
32.58
35.38
33.91
17.85
33.49
32.22
66
1.249
FCF / Net incomex
1.110
1.207
1.158
1.164
1.239
1.333
1.329
1.216
1.135
1.002
0.523
1.216
1.185
27
25.59
ROIC%
7.99
5.85
4.44
6.96
5.93
3.54
4.34
5.42
7.73
8.92
11.32
5.42
5.89
92
3.16
Return on equity%
5.22
7.82
8.83
6.79
4.78
7.00
6.56
4.48
4.92
7.83
2.89
6.56
6.67
18
5.07
Return on assets%
21.43
20.88
20.20
20.17
19.81
22.48
25.24
26.27
24.74
27.42
4.98
25.24
21.96
52
4.63
EPS₹
6.95
6.43
5.99
5.81
5.93
5.91
5.43
4.75
5.13
4.85
4.73
(3.94%)
(2.65%)
—
9.25
EPS growth%
16.55
14.00
12.18
11.29
10.11
8.57
10.19
8.14
9.31
7.43
13.09
8.57
10.15
55
2.70
Bookvalue per sh₹
5.58
5.82
5.99
5.95
6.87
7.37
6.96
7.27
6.94
8.11
0.91
3.38%
4.50%
—
1.41
FCF per share₹
6.79
6.71
6.74
6.71
6.38
6.06
5.82
5.74
5.33
5.08
5.09
(4.45%)
(2.05%)
—
2.76
Dividend per sh₹
1.17
1.12
1.13
1.19
1.16
1.05
1.04
1.05
1.00
1.01
4.89
(2.71%)
(2.46%)
—
6.61
Div yield (avg)%
27.04
28.86
29.16
28.40
29.13
26.75
27.65
30.51
30.20
32.87
10.01
30.20
29.00
12
5.22
Payout ratio%
0.40
0.40
0.40
0.71
0.40
2.17
0.40
0.40
2.19
1.79
4.46
1.79
0.40
5
15.71
Shares (diluted)M
13.94
13.70
13.09
14.16
12.72
11.16
10.67
9.625
9.914
10.40
15.43
(3.95%)
(2.96%)
77
24.02
Buyback yield%
4.68
6.63
6.49
5.73
7.69
8.23
5.80
8.54
10.51
8.50
15.26
8.50
7.16
77
0.212
D/E ratiox
2.808
2.757
2.916
3.108
3.494
4.071
4.344
4.694
5.261
5.178
0.560
4.694
3.783
88
156.1
Enterprise value₹M
174.3
189.3
220.0
248.0
273.3
299.3
299.4
281.1
293.8
321.4
40.02
3.30%
7.42%
25
133.3
LT debt₹M
123.0
111.3
108.0
117.6
114.3
122.8
133.7
117.6
106.7
100.6
130.7
(2.50%)
(3.27%)
61
Revenue
₹223.8M
3.52%
1.00×
Cost of revenue
₹132.2M
3.58%
1.01×
Operating expenses
₹49.16M
3.18%
0.97×
Goodwill & intangibles
17.65%
Spread over hurdle
35.54%