28.97
Revenue₹M
209.4
211.8
218.6
228.1
236.8
240.7
253.0
260.9
273.7
280.3
31.83
3.43%
3.01%
37
26.74
Revenue growth%
4.43
5.16
3.10
0.40
0.40
2.48
2.86
0.54
0.40
1.70
17.83
1.70
2.09
88
19.49
Gross margin%
20.49
19.53
21.04
23.57
21.81
23.87
21.74
21.04
19.01
18.90
20.44
21.04
21.04
90
22.33
Operating margin%
5.16
3.10
3.18
0.95
2.57
2.57
0.40
0.40
0.40
0.70
25.34
0.40
1.76
83
8.76
Net margin%
16.00
18.96
21.51
24.36
27.06
29.10
26.60
25.14
22.96
21.49
8.38
25.14
23.66
66
9.720
P/E ratio (avg)x
14.22
13.27
13.43
11.50
11.39
11.22
11.31
10.32
9.979
9.989
11.29
10.32
11.35
38
16.25
EV/EBITx
32.87
32.81
35.96
37.07
42.22
41.27
40.03
40.59
40.12
39.67
30.79
40.12
39.85
6
23.42
FCF yield (avg)%
0.40
2.21
0.69
0.58
0.40
0.45
0.40
2.05
3.30
3.35
19.39
2.05
0.64
59
2.68
FCF margin%
26.74
24.86
27.54
24.70
24.19
22.79
25.54
28.47
30.16
28.21
25.95
28.21
26.14
22
0.387
FCF / Net incomex
0.583
0.657
0.730
0.700
0.811
0.947
0.963
1.040
1.022
1.109
0.995
1.022
0.879
68
10.24
ROIC%
14.53
16.01
15.88
17.38
20.17
18.63
15.97
15.05
15.49
15.46
10.77
15.49
15.93
81
29.93
Return on equity%
6.82
4.51
3.78
6.32
4.86
3.31
0.40
0.40
0.40
2.90
20.87
0.40
3.55
14
25.39
Return on assets%
13.97
11.05
12.53
13.88
13.56
12.96
14.08
12.48
14.15
16.36
5.40
14.08
13.72
49
12.98
EPS₹
12.83
14.32
15.18
15.43
14.09
15.13
15.44
14.25
13.72
15.16
13.82
1.48%
0.84%
—
11.80
EPS growth%
16.35
18.55
18.98
17.96
15.90
13.25
14.43
12.32
13.76
16.48
14.77
13.76
16.12
7
13.49
Bookvalue per sh₹
8.83
8.16
8.12
7.45
6.44
6.34
6.00
6.49
5.68
4.94
18.35
(5.17%)
(5.86%)
—
12.45
FCF per share₹
7.46
6.29
6.35
6.14
6.26
5.79
5.89
6.05
6.26
5.84
8.94
(1.40%)
(3.54%)
—
3.54
Dividend per sh₹
4.05
3.99
4.31
4.00
4.14
4.77
4.90
5.48
5.18
5.17
18.74
4.54%
2.24%
—
25.87
Div yield (avg)%
18.65
20.91
18.60
21.11
18.93
21.61
24.05
26.11
24.13
23.87
17.54
24.05
21.36
15
4.45
Payout ratio%
17.27
19.02
21.80
20.48
18.56
17.32
16.28
16.63
16.69
15.34
28.80
16.63
17.30
44
8.248
Shares (diluted)M
8.839
9.277
9.944
9.758
9.680
9.649
9.430
8.429
9.127
9.665
8.636
(0.03%)
1.26%
75
12.77
Buyback yield%
0.40
1.33
0.40
1.52
3.71
0.80
3.52
5.67
4.51
2.84
15.14
3.52
2.18
91
0.179
D/E ratiox
0.368
0.382
0.423
0.380
0.397
0.402
0.427
0.392
0.345
0.362
0.224
0.392
0.387
94
223.3
Enterprise value₹M
300.1
287.5
327.1
375.0
428.0
468.0
539.4
547.0
599.6
666.7
110.9
9.27%
9.58%
20
225.6
LT debt₹M
43.23
45.12
53.02
55.77
64.37
63.84
75.82
85.57
90.74
104.4
70.71
10.16%
10.95%
41
Revenue
₹280.3M
3.01%
1.00×
Cost of revenue
₹150.7M
3.23%
1.02×
Operating expenses
₹41.52M
1.93%
0.90×
Goodwill & intangibles
20.33%
Cash and investments
16.79%
Spread over hurdle
21.39%