103.1
Revenue₹M
163.8
178.3
190.1
207.4
220.0
242.2
259.1
278.6
305.6
333.4
109.2
8.68%
8.27%
93
6.91
Revenue growth%
13.32
12.50
12.83
11.40
13.88
14.75
12.25
14.19
16.23
19.10
5.53
14.75
13.60
48
21.07
Gross margin%
8.99
11.02
13.09
13.23
15.66
18.63
17.62
14.78
12.99
14.21
14.90
14.78
13.72
22
16.05
Operating margin%
23.14
24.71
25.82
24.40
26.63
26.30
26.44
24.38
23.70
22.41
25.04
24.38
24.55
48
29.71
Net margin%
25.15
25.01
27.71
26.43
24.49
25.28
27.15
25.28
23.55
23.38
24.23
25.28
25.21
10
23.17
P/E ratio (avg)x
16.93
19.33
21.17
22.42
20.98
19.18
18.10
19.22
19.00
20.97
33.03
19.18
19.28
66
18.87
EV/EBITx
9.024
8.336
8.657
8.913
9.343
9.072
10.13
11.34
12.60
12.34
9.076
11.34
9.208
88
12.22
FCF yield (avg)%
2.99
3.37
4.78
7.22
4.82
2.05
1.97
0.69
0.40
0.40
27.13
0.69
2.52
35
28.31
FCF margin%
23.38
25.20
23.63
23.76
25.00
23.15
22.74
24.58
22.27
19.48
18.06
22.74
23.50
79
1.373
FCF / Net incomex
2.486
2.718
3.026
2.953
2.893
2.779
3.029
3.553
3.699
3.654
1.096
3.553
2.989
57
8.76
ROIC%
22.55
20.12
19.35
20.26
20.21
18.05
15.71
13.09
11.50
13.09
16.28
13.09
18.70
79
5.90
Return on equity%
27.41
26.60
25.79
23.73
23.78
22.95
20.41
22.51
25.26
27.24
3.02
22.95
24.52
80
12.40
Return on assets%
3.24
0.60
0.40
1.45
2.21
0.40
0.40
2.94
0.51
0.96
29.71
0.51
0.78
12
3.27
EPS₹
2.17
2.29
2.28
2.25
1.99
1.80
1.84
1.71
1.65
1.50
3.41
(5.47%)
(3.65%)
—
14.74
EPS growth%
6.94
5.33
5.12
3.23
2.72
1.42
0.40
0.50
0.40
0.40
17.90
0.40
2.07
78
4.29
Bookvalue per sh₹
3.76
3.96
4.57
4.37
4.16
4.64
5.07
5.62
6.13
5.75
3.28
6.69%
4.21%
—
1.38
FCF per share₹
5.41
6.13
7.32
8.28
8.21
8.68
9.67
11.50
11.41
13.35
1.09
10.21%
11.19%
—
3.28
Dividend per sh₹
3.83
4.18
4.17
3.82
3.63
3.82
4.26
4.27
3.90
4.41
1.77
3.98%
1.07%
—
18.70
Div yield (avg)%
13.70
13.99
12.97
12.50
14.99
17.30
14.44
15.05
15.10
12.22
13.04
15.05
14.21
45
17.62
Payout ratio%
11.19
12.23
14.61
11.89
11.59
9.89
8.57
8.02
7.95
5.82
6.64
8.02
10.54
14
15.21
Shares (diluted)M
12.82
11.60
12.57
14.35
16.26
16.24
15.33
17.20
19.05
17.46
15.40
1.44%
2.14%
47
18.76
Buyback yield%
8.70
11.23
13.63
13.88
12.21
10.88
9.23
9.81
9.65
9.52
10.22
9.65
10.35
30
1.378
D/E ratiox
0.593
0.626
0.644
0.743
0.814
0.877
0.930
0.979
1.037
1.105
0.693
0.979
0.845
36
49.10
Enterprise value₹M
92.97
93.71
93.17
87.70
84.61
85.92
83.69
81.11
87.54
91.95
107.9
1.68%
(0.95%)
92
149.0
LT debt₹M
367.3
409.3
486.0
536.9
539.9
635.5
693.7
832.6
916.1
935.1
75.69
11.61%
11.28%
47
Revenue
₹333.4M
8.27%
1.00×
Cost of revenue
₹227.9M
8.16%
0.99×
Operating expenses
₹39.66M
9.74%
1.14×
Cash and investments
19.06%
Goodwill & intangibles
18.84%
Spread over hurdle
11.35%