171.0
Revenue₹M
126.2
133.6
144.9
155.5
169.4
184.8
203.0
214.7
228.8
241.8
187.2
7.37%
7.77%
24
10.66
Revenue growth%
29.73
27.59
30.57
27.86
30.34
30.32
30.84
33.46
34.94
37.85
16.28
33.46
30.45
23
28.64
Gross margin%
24.71
25.88
25.36
26.12
27.31
28.60
26.60
26.26
24.31
22.04
22.20
26.26
26.00
70
25.68
Operating margin%
12.58
10.86
9.11
11.49
10.20
9.48
8.48
10.63
11.50
9.66
22.32
9.66
10.41
43
17.22
Net margin%
20.49
22.87
21.43
21.59
22.15
21.81
19.47
22.35
23.75
22.35
4.00
22.35
21.98
74
12.19
P/E ratio (avg)x
11.66
11.21
11.68
11.08
12.36
11.70
11.76
11.12
10.93
11.23
14.58
11.23
11.44
83
25.53
EV/EBITx
17.55
20.11
20.41
20.35
22.41
25.19
29.27
31.69
35.47
37.70
19.70
31.69
23.80
49
28.27
FCF yield (avg)%
10.19
8.49
6.90
8.16
6.24
6.23
4.89
7.37
8.78
10.88
16.03
7.37
7.76
66
5.36
FCF margin%
13.59
15.51
14.22
14.29
17.02
17.54
19.60
21.65
19.02
18.78
28.15
19.02
17.28
52
0.810
FCF / Net incomex
0.823
0.703
0.701
0.740
0.679
0.657
0.617
0.640
0.677
0.676
0.123
0.657
0.678
83
20.49
ROIC%
11.36
13.60
14.57
12.26
12.42
12.10
12.46
12.60
10.05
8.60
11.83
12.10
12.34
59
24.07
Return on equity%
3.77
3.16
1.23
0.40
0.40
2.03
4.50
7.46
4.62
5.25
23.59
4.62
3.47
51
23.54
Return on assets%
29.96
27.98
29.28
28.73
29.25
27.05
28.41
25.72
28.50
29.70
28.76
28.41
28.62
16
6.90
EPS₹
10.26
11.20
12.49
11.14
11.23
12.43
11.00
10.86
9.53
10.20
7.19
(1.92%)
0.81%
—
4.46
EPS growth%
28.33
26.10
26.28
27.57
30.46
32.01
30.42
29.77
26.96
24.69
14.61
29.77
27.95
38
11.86
Bookvalue per sh₹
30.65
29.51
32.15
29.79
29.68
29.74
32.74
35.40
34.75
34.49
10.63
3.05%
2.46%
—
15.24
FCF per share₹
17.18
17.47
18.60
19.63
18.56
19.56
20.86
22.24
21.81
25.33
26.50
6.42%
5.38%
—
4.32
Dividend per sh₹
6.83
6.91
6.64
6.74
7.67
7.41
8.19
8.41
9.09
9.03
13.34
3.32%
2.97%
—
10.03
Div yield (avg)%
14.10
15.99
15.54
15.20
12.29
10.91
8.95
8.55
6.45
4.49
20.46
8.55
11.60
39
11.53
Payout ratio%
19.68
20.39
23.39
20.88
19.20
16.29
18.15
20.19
21.88
20.16
24.29
20.16
20.18
30
5.480
Shares (diluted)M
5.508
5.535
4.804
4.898
4.572
4.476
4.576
3.992
3.443
3.644
5.419
(4.44%)
(3.65%)
83
12.70
Buyback yield%
24.71
27.40
25.47
27.51
29.39
30.92
30.94
30.36
33.03
33.71
3.17
30.94
29.87
44
0.797
D/E ratiox
0.971
0.875
0.788
0.794
0.723
0.754
0.762
0.838
0.921
0.834
0.428
0.834
0.814
63
21.78
Enterprise value₹M
74.93
79.95
74.54
69.04
68.44
76.39
79.78
71.70
65.72
62.17
84.38
(1.90%)
(2.53%)
9
146.2
LT debt₹M
76.86
67.11
64.05
60.14
58.44
59.34
63.12
54.79
52.80
50.67
190.3
(2.82%)
(4.48%)
7
Revenue
₹241.8M
7.77%
1.00×
Cost of revenue
₹163.0M
7.72%
1.00×
Operating expenses
₹43.51M
7.97%
1.02×
Goodwill & intangibles
18.45%
Spread over hurdle
(7.60%)