43.52
Revenue₹M
136.7
148.1
160.5
172.6
185.2
199.9
209.1
218.7
227.8
243.1
44.87
5.59%
6.69%
30
26.53
Revenue growth%
11.34
11.64
10.07
12.60
10.34
7.42
9.14
11.20
10.88
8.97
25.17
9.14
10.61
44
10.72
Gross margin%
13.12
10.42
9.51
6.95
4.22
4.72
7.67
7.88
7.64
5.15
9.27
7.64
7.65
25
28.54
Operating margin%
10.91
8.66
9.34
11.14
11.63
8.98
7.35
8.36
11.24
13.24
26.98
8.98
10.13
54
7.28
Net margin%
33.70
31.04
32.52
30.65
27.90
28.66
30.13
31.14
30.52
31.49
11.52
30.52
30.84
37
6.486
P/E ratio (avg)x
12.89
13.37
12.97
12.60
12.05
13.98
15.54
15.40
15.34
15.42
11.92
15.40
13.67
34
10.94
EV/EBITx
29.89
31.66
32.38
34.13
32.61
33.16
35.70
36.41
38.77
41.12
32.11
36.41
33.65
44
9.39
FCF yield (avg)%
17.71
15.76
14.04
15.06
14.98
16.14
14.92
14.11
16.86
19.43
27.49
16.14
15.41
75
13.53
FCF margin%
21.00
21.95
20.00
18.65
16.08
18.47
17.54
14.83
17.69
15.78
21.14
17.54
18.08
79
0.764
FCF / Net incomex
2.985
3.268
3.428
3.648
3.549
3.857
4.403
5.024
5.303
5.758
0.174
5.024
3.753
42
11.64
ROIC%
2.61
3.09
0.40
0.40
0.40
0.40
2.43
1.92
0.40
2.21
20.99
1.92
1.16
57
26.12
Return on equity%
9.46
12.32
13.93
15.60
12.97
15.94
16.21
18.23
19.16
17.24
12.79
17.24
15.77
40
10.94
Return on assets%
28.06
30.02
27.99
25.88
23.46
22.50
23.71
23.73
24.67
27.24
23.98
23.73
25.28
24
0.97
EPS₹
1.59
1.58
1.77
1.79
1.84
1.94
2.26
2.49
2.64
2.86
1.03
9.29%
5.47%
—
7.83
EPS growth%
3.00
5.63
3.32
0.99
1.87
1.88
0.40
1.83
2.46
1.87
6.01
1.87
1.87
14
1.65
Bookvalue per sh₹
1.36
1.40
1.31
1.28
1.32
1.35
1.50
1.62
1.78
1.77
0.99
6.09%
2.28%
—
1.75
FCF per share₹
1.83
1.83
1.68
1.50
1.34
1.45
1.32
1.18
1.02
1.05
2.36
(4.75%)
(5.04%)
—
1.63
Dividend per sh₹
1.36
1.21
1.29
1.25
1.32
1.32
1.43
1.37
1.22
1.22
1.64
(1.55%)
(0.69%)
—
27.48
Div yield (avg)%
29.15
28.06
30.20
29.77
29.71
28.06
30.41
28.83
26.02
26.24
27.81
28.06
28.99
34
12.76
Payout ratio%
15.55
18.32
19.28
18.96
21.22
22.41
20.20
21.72
21.55
20.13
3.06
21.55
20.16
94
21.26
Shares (diluted)M
39.28
39.17
43.68
44.69
53.31
57.63
66.02
70.55
82.63
96.46
21.18
12.59%
10.78%
49
5.69
Buyback yield%
12.89
11.11
8.25
7.13
5.39
5.77
5.26
3.23
0.44
0.40
8.41
3.23
5.58
11
1.071
D/E ratiox
1.232
1.371
1.534
1.704
1.667
1.930
2.237
2.224
2.480
2.562
1.212
2.237
1.817
61
174.7
Enterprise value₹M
184.5
201.4
222.2
220.8
243.9
247.5
274.4
290.1
314.9
362.9
58.38
8.27%
6.54%
5
148.4
LT debt₹M
80.30
82.82
76.74
83.67
95.13
88.56
82.61
91.14
85.49
78.92
55.58
(3.67%)
0.06%
67
Revenue
₹243.1M
6.69%
1.00×
Cost of revenue
₹163.6M
6.68%
1.00×
Operating expenses
₹31.12M
7.38%
1.07×
Goodwill & intangibles
18.04%
Cash and investments
15.57%
Spread over hurdle
(2.53%)