146.4
Revenue₹M
431.5
441.0
444.1
450.7
460.8
460.6
480.1
488.0
490.8
504.8
162.0
1.84%
1.74%
75
17.58
Revenue growth%
16.81
16.50
13.80
14.47
11.68
11.76
14.61
14.88
14.42
17.24
27.18
14.61
14.54
92
5.72
Gross margin%
15.97
14.54
12.84
14.11
12.43
14.02
12.01
9.12
10.67
10.55
9.34
10.67
12.63
49
4.78
Operating margin%
19.30
19.24
19.09
17.28
15.32
18.14
19.29
17.63
20.50
20.96
19.98
19.29
19.16
72
2.94
Net margin%
29.43
28.62
30.49
32.14
32.40
33.22
31.16
30.70
29.87
28.99
19.71
30.70
30.60
6
22.21
P/E ratio (avg)x
22.03
23.67
22.09
22.46
25.72
27.68
30.07
31.09
33.30
35.57
12.15
31.09
26.70
79
37.33
EV/EBITx
30.44
32.12
36.50
40.28
39.05
43.40
50.96
50.21
54.17
61.87
13.04
50.96
41.84
45
4.04
FCF yield (avg)%
26.12
24.32
25.90
24.90
27.14
28.81
31.51
33.88
30.97
31.94
21.70
31.51
27.97
76
2.63
FCF margin%
17.33
18.52
17.83
18.45
16.07
17.48
17.69
18.14
16.68
15.34
28.88
17.48
17.58
49
0.709
FCF / Net incomex
0.403
0.447
0.431
0.466
0.511
0.559
0.569
0.604
0.679
0.640
1.363
0.604
0.535
13
22.39
ROIC%
0.40
3.10
3.29
3.75
2.71
4.13
4.61
2.79
0.53
1.00
23.38
2.79
2.94
10
17.75
Return on equity%
17.45
15.98
16.61
19.27
21.74
20.19
18.49
15.83
14.65
13.00
20.96
15.83
17.03
84
29.06
Return on assets%
6.54
8.91
10.79
8.45
8.65
8.49
8.23
9.72
11.08
9.88
3.97
9.72
8.78
92
81.36
EPS₹
14.22
13.18
13.53
12.64
12.69
11.06
11.88
10.73
10.39
9.93
85.45
(4.79%)
(4.20%)
—
28.35
EPS growth%
2.40
4.10
5.64
6.16
5.81
7.96
10.05
8.02
6.06
8.56
6.60
8.02
6.11
58
39.13
Bookvalue per sh₹
21.75
25.01
27.68
31.79
32.89
34.45
33.88
35.64
41.49
50.05
31.97
8.76%
10.20%
—
13.38
FCF per share₹
111.54
112.07
129.61
132.45
151.35
143.13
164.27
161.51
177.34
185.88
22.82
4.20%
4.74%
—
30.41
Dividend per sh₹
39.82
38.42
43.99
49.39
48.01
50.38
58.30
66.37
70.07
74.42
40.73
9.16%
7.91%
—
20.55
Div yield (avg)%
21.49
24.48
23.19
25.31
24.41
26.83
24.36
22.67
23.24
20.97
10.08
23.24
23.80
16
10.95
Payout ratio%
23.49
23.28
22.92
22.88
25.25
27.08
25.86
25.73
27.61
29.55
15.39
27.08
25.49
30
2.430
Shares (diluted)M
1.923
2.027
1.964
2.035
1.945
1.888
1.680
1.713
1.844
1.709
2.416
(2.55%)
(2.73%)
34
24.50
Buyback yield%
4.57
2.25
3.28
4.64
5.47
5.99
4.53
4.18
6.50
6.32
29.65
5.99
4.60
74
1.082
D/E ratiox
1.214
1.164
1.098
1.210
1.285
1.391
1.539
1.623
1.782
1.774
0.708
1.623
1.338
27
108.9
Enterprise value₹M
275.1
305.4
280.7
273.8
261.6
262.4
244.0
222.3
238.9
266.8
163.9
0.39%
(0.93%)
11
179.2
LT debt₹M
348.3
384.6
406.6
474.7
488.1
555.8
553.4
636.5
705.0
777.3
69.82
9.75%
10.10%
88
Revenue
₹504.8M
1.74%
1.00×
Cost of revenue
₹353.4M
1.74%
1.00×
Operating expenses
₹92.17M
1.79%
1.00×
Cash and investments
16.52%
Property and equipment
14.73%
Spread over hurdle
(7.33%)