175.5
Revenue₹M
108.7
115.6
123.9
130.6
141.5
150.8
161.0
173.1
183.8
195.8
186.4
6.71%
6.81%
27
12.36
Revenue growth%
24.38
21.82
20.81
18.31
19.69
21.90
22.83
24.38
23.34
25.23
2.72
23.34
22.36
11
2.90
Gross margin%
29.49
29.68
32.53
30.95
32.46
30.57
33.02
32.23
29.99
30.21
18.52
30.57
30.76
54
28.97
Operating margin%
3.95
3.29
2.60
5.09
6.33
3.42
2.12
4.03
6.72
4.63
20.80
4.03
3.99
60
28.89
Net margin%
18.59
18.03
18.01
20.36
22.66
24.64
22.80
22.34
23.32
24.28
26.58
23.32
22.50
38
22.00
P/E ratio (avg)x
11.52
11.50
11.63
12.31
10.55
9.471
10.22
9.370
9.288
9.117
28.09
9.370
10.38
36
21.68
EV/EBITx
39.88
45.25
48.32
45.88
43.39
46.79
46.23
49.00
51.32
53.66
23.03
49.00
46.51
8
27.45
FCF yield (avg)%
25.81
25.08
24.44
24.83
24.93
22.41
21.07
20.91
21.36
18.60
26.34
21.07
23.42
40
24.15
FCF margin%
16.04
16.20
13.77
16.13
18.78
20.69
20.19
18.06
19.15
18.57
21.28
19.15
18.31
30
1.635
FCF / Net incomex
1.304
1.161
1.180
1.122
1.130
1.137
1.098
0.988
0.965
0.863
1.512
0.988
1.126
10
13.17
ROIC%
5.28
6.74
4.76
2.95
5.26
4.56
7.03
4.21
5.77
4.43
23.76
4.56
5.01
89
16.32
Return on equity%
8.63
6.23
7.16
7.09
9.55
9.28
7.85
5.11
2.15
0.40
22.36
5.11
7.12
7
15.57
Return on assets%
6.84
9.15
6.77
8.19
7.92
4.96
5.89
4.43
3.10
3.70
4.57
4.43
6.33
7
0.26
EPS₹
0.60
0.57
0.60
0.55
0.59
0.60
0.56
0.56
0.54
0.54
0.29
(1.86%)
(2.08%)
—
18.91
EPS growth%
4.98
2.48
4.51
4.55
3.83
1.81
2.29
3.02
5.38
5.41
25.53
3.02
4.17
27
0.35
Bookvalue per sh₹
0.99
1.11
1.14
1.15
1.19
1.14
1.24
1.33
1.53
1.66
0.30
6.96%
4.46%
—
0.40
FCF per share₹
1.01
0.96
0.93
0.84
0.89
0.89
0.95
0.89
0.80
0.78
0.87
(2.54%)
(3.42%)
—
1.10
Dividend per sh₹
0.22
0.24
0.24
0.22
0.20
0.18
0.20
0.17
0.18
0.18
0.93
(2.08%)
(3.14%)
—
29.81
Div yield (avg)%
28.28
27.40
25.74
26.86
26.88
26.32
26.63
26.26
27.29
28.70
23.76
26.63
26.87
7
25.18
Payout ratio%
5.58
4.94
5.77
2.90
4.16
5.94
6.65
7.74
6.75
9.37
7.64
6.75
5.85
36
154.2
Shares (diluted)M
300.5
300.0
354.8
417.2
459.0
524.8
584.8
649.4
741.8
776.1
150.3
11.08%
11.48%
12
26.94
Buyback yield%
18.12
16.80
17.75
15.10
14.86
12.77
12.91
10.69
7.96
6.64
4.69
10.69
13.89
65
1.323
D/E ratiox
2.359
2.702
3.076
2.916
2.883
2.924
2.653
2.975
3.031
2.792
0.207
2.924
2.899
44
124.9
Enterprise value₹M
96.43
110.5
119.3
119.6
117.1
137.5
161.2
156.7
160.8
178.7
18.08
8.82%
7.28%
92
140.7
LT debt₹M
38.68
41.66
38.69
38.29
43.90
47.75
50.82
57.46
58.57
59.65
127.9
6.33%
4.88%
6
Revenue
₹195.8M
6.81%
1.00×
Cost of revenue
₹117.2M
7.34%
1.05×
Operating expenses
₹19.65M
5.50%
0.88×
Cash and investments
20.21%
Property and equipment
13.47%
Spread over hurdle
(1.35%)