342.4
Revenue₹M
357.6
369.7
382.8
395.2
412.2
415.8
423.6
439.4
440.1
440.9
367.6
1.35%
2.24%
27
27.58
Revenue growth%
21.86
22.42
23.22
20.73
17.82
15.88
17.31
16.76
16.13
18.62
20.28
16.76
18.22
49
9.14
Gross margin%
25.80
25.02
25.37
26.48
28.86
27.33
27.81
27.51
29.98
32.53
19.70
27.81
27.42
22
2.14
Operating margin%
22.01
21.60
21.31
19.24
20.51
21.20
21.76
20.25
18.94
18.89
9.70
20.25
20.85
89
17.81
Net margin%
20.54
18.42
16.03
18.26
20.57
17.88
20.08
19.84
20.10
20.39
18.97
20.08
19.96
22
14.75
P/E ratio (avg)x
18.21
19.27
22.46
26.86
26.30
30.87
32.74
35.79
35.34
40.39
35.86
35.34
28.87
10
10.44
EV/EBITx
6.931
6.708
6.900
7.578
7.366
7.456
7.223
8.001
7.447
7.174
22.39
7.447
7.295
24
13.16
FCF yield (avg)%
13.90
14.34
16.30
17.31
19.60
22.56
25.31
27.58
29.47
30.58
26.38
27.58
21.08
34
24.15
FCF margin%
9.26
8.83
10.16
12.70
13.77
13.42
10.48
9.35
8.66
7.35
15.71
9.35
9.75
61
0.207
FCF / Net incomex
1.910
1.957
1.840
1.799
1.953
2.161
2.460
2.491
2.661
2.983
1.031
2.491
2.059
7
7.73
ROIC%
10.12
10.98
9.85
7.44
8.01
10.07
12.88
12.11
10.71
8.40
2.68
10.71
10.09
35
4.40
Return on equity%
21.85
19.54
21.85
24.64
24.42
26.07
25.51
25.95
25.66
24.29
14.44
25.66
24.53
46
15.45
Return on assets%
12.66
12.70
11.57
12.82
11.35
12.14
10.91
9.13
7.72
8.32
24.83
9.13
11.46
83
8.50
EPS₹
11.00
11.51
13.09
12.67
12.39
12.83
13.36
14.77
17.65
20.02
9.17
10.07%
6.42%
—
12.87
EPS growth%
0.40
0.68
2.26
0.40
0.40
1.26
0.90
0.40
3.24
5.77
6.67
1.26
0.79
17
6.17
Bookvalue per sh₹
15.85
16.51
15.87
17.86
19.45
21.92
23.93
25.03
29.09
30.91
8.94
9.70%
8.62%
—
5.53
FCF per share₹
6.78
6.78
7.58
7.20
7.64
7.46
7.87
8.27
8.14
8.92
4.42
3.15%
2.71%
—
6.80
Dividend per sh₹
4.13
3.67
4.03
4.35
4.41
4.60
5.14
4.79
4.45
4.61
7.38
0.89%
1.64%
—
8.10
Div yield (avg)%
4.42
1.48
0.40
3.32
5.00
5.23
7.21
6.67
7.12
5.16
16.90
6.67
5.08
89
3.96
Payout ratio%
21.04
19.27
16.70
18.37
21.21
21.34
20.07
17.34
14.83
13.91
26.21
17.34
18.82
34
16.12
Shares (diluted)M
20.59
22.14
24.45
23.78
27.06
29.01
32.35
34.71
34.43
33.33
15.83
4.26%
4.83%
38
24.71
Buyback yield%
14.03
16.94
16.97
19.41
17.94
17.84
15.81
14.16
12.26
14.31
5.55
14.31
16.37
85
1.713
D/E ratiox
1.530
1.580
1.746
1.828
1.847
1.871
2.103
2.375
2.401
2.541
0.315
2.375
1.859
7
206.1
Enterprise value₹M
580.0
593.7
559.0
569.5
566.1
522.6
485.3
461.3
499.9
504.6
436.6
(2.27%)
(1.03%)
32
503.8
LT debt₹M
190.6
182.3
215.0
254.4
269.1
278.9
328.6
367.0
428.3
465.2
169.5
11.57%
11.04%
11
Revenue
₹440.9M
2.24%
1.00×
Cost of revenue
₹298.8M
2.51%
1.03×
Operating expenses
₹105.7M
2.01%
0.98×
Cash and investments
17.07%
Property and equipment
14.69%
Spread over hurdle
(7.98%)