92.85
Revenue₹M
87.29
91.20
93.05
96.04
96.76
100.4
105.2
107.7
109.1
110.0
96.65
2.60%
2.42%
8
9.28
Revenue growth%
11.46
13.05
14.00
13.83
12.94
13.73
16.61
14.89
16.66
15.22
10.26
15.22
13.92
44
21.62
Gross margin%
23.16
20.91
19.76
18.32
20.99
19.30
18.67
16.34
14.24
16.93
4.73
16.93
18.99
78
21.46
Operating margin%
23.04
21.30
23.01
24.17
26.98
25.42
26.51
27.32
26.96
25.19
10.81
26.51
25.30
73
17.97
Net margin%
12.62
10.06
10.43
11.20
11.97
12.36
11.17
8.22
8.11
8.62
8.58
8.62
10.80
34
17.06
P/E ratio (avg)x
43.44
44.16
46.18
49.05
52.18
57.06
65.40
66.23
78.88
96.06
21.58
66.23
54.62
28
33.72
EV/EBITx
10.12
10.16
10.44
10.19
10.87
10.24
10.97
11.50
10.99
10.62
22.67
10.97
10.53
71
10.82
FCF yield (avg)%
30.04
28.78
26.87
28.04
25.22
24.83
23.31
22.88
24.14
25.04
4.21
24.14
25.13
44
15.83
FCF margin%
19.45
20.55
19.06
19.43
17.80
17.74
16.34
16.70
17.08
19.24
22.89
17.08
18.43
12
1.581
FCF / Net incomex
1.823
2.168
2.342
2.637
2.570
2.573
2.770
2.728
2.877
3.388
0.989
2.770
2.605
88
27.97
ROIC%
22.08
24.67
23.54
22.03
24.36
23.88
24.12
24.96
22.94
23.82
24.24
23.88
23.85
18
22.53
Return on equity%
28.31
27.50
29.89
30.34
29.33
27.58
24.63
22.17
19.29
22.06
25.58
22.17
27.54
67
8.20
Return on assets%
8.81
8.44
8.63
11.06
8.53
8.38
6.57
7.43
7.61
6.68
3.49
7.43
8.41
9
0.18
EPS₹
0.13
0.13
0.15
0.15
0.14
0.13
0.14
0.16
0.16
0.17
0.20
3.22%
2.06%
—
13.41
EPS growth%
25.39
26.27
25.16
22.85
21.26
21.52
19.53
20.99
18.83
16.63
4.63
19.53
21.39
59
0.11
Bookvalue per sh₹
0.15
0.17
0.18
0.20
0.21
0.21
0.20
0.21
0.25
0.28
0.20
6.21%
6.02%
—
0.18
FCF per share₹
0.12
0.13
0.13
0.11
0.11
0.12
0.12
0.13
0.14
0.13
0.22
3.35%
0.94%
—
0.16
Dividend per sh₹
0.12
0.12
0.13
0.13
0.14
0.14
0.13
0.13
0.11
0.10
0.04
(5.58%)
(2.03%)
—
15.49
Div yield (avg)%
16.41
19.25
18.85
20.79
22.99
24.30
27.00
26.47
25.89
23.92
4.29
25.89
23.46
93
15.92
Payout ratio%
18.99
20.78
21.21
20.70
23.45
21.09
22.41
20.87
19.94
20.83
8.46
20.87
20.85
55
218.5
Shares (diluted)M
168.3
175.8
175.9
176.6
192.0
210.6
221.0
200.0
217.4
208.3
219.1
1.64%
0.83%
80
25.97
Buyback yield%
9.79
8.03
6.57
7.87
9.50
7.49
6.49
7.47
5.22
7.60
5.21
7.47
7.54
6
0.178
D/E ratiox
1.005
0.966
0.904
1.026
1.060
1.207
1.205
1.239
1.375
1.281
1.401
1.239
1.133
68
72.15
Enterprise value₹M
18.47
20.21
22.39
26.28
29.23
31.94
33.96
37.15
41.21
43.70
96.41
8.37%
9.60%
18
11.80
LT debt₹M
32.01
32.07
27.69
27.40
26.90
24.34
21.21
19.16
21.09
19.26
68.58
(6.46%)
(5.84%)
71
Revenue
₹110.0M
2.42%
1.00×
Cost of revenue
₹64.55M
2.52%
1.01×
Operating expenses
₹20.79M
1.84%
0.94×
Property and equipment
20.83%
Goodwill & intangibles
15.86%
Cash and investments
14.65%
Spread over hurdle
26.32%