301.0
Revenue₹M
208.0
224.5
244.7
260.8
279.7
299.4
325.9
357.2
377.5
405.2
313.9
7.69%
7.65%
82
21.39
Revenue growth%
27.85
28.10
25.50
24.21
26.89
29.05
27.94
27.89
25.41
24.58
5.89
27.89
27.37
95
3.70
Gross margin%
15.12
15.90
15.54
13.60
12.05
14.95
14.40
14.93
14.67
17.00
15.56
14.93
14.94
56
12.18
Operating margin%
21.33
22.95
25.12
27.92
27.04
27.48
25.68
28.20
30.39
27.99
19.18
27.99
27.26
26
5.14
Net margin%
28.30
28.64
26.74
24.64
24.89
27.46
26.55
27.81
25.92
23.98
19.16
26.55
26.65
9
35.27
P/E ratio (avg)x
24.79
28.08
33.60
36.04
38.11
43.76
46.34
51.19
53.55
62.59
32.49
51.19
40.94
57
30.00
EV/EBITx
38.80
35.92
36.28
37.69
36.66
35.63
35.25
36.98
42.45
42.46
19.74
36.98
36.82
19
22.01
FCF yield (avg)%
9.20
11.13
13.83
10.85
8.12
11.09
9.64
12.15
12.85
13.89
28.75
12.15
11.11
50
3.41
FCF margin%
25.77
24.87
21.89
19.64
19.49
18.97
20.48
17.94
17.11
14.37
23.26
17.94
19.57
48
1.404
FCF / Net incomex
0.717
0.784
0.848
0.931
0.971
1.023
1.174
1.314
1.477
1.699
0.940
1.314
0.997
81
25.96
ROIC%
29.53
30.46
29.40
26.98
25.99
24.25
24.34
22.37
24.12
24.17
11.27
24.17
25.17
62
16.25
Return on equity%
18.76
15.94
13.15
13.23
10.76
8.65
10.58
9.21
10.63
10.87
10.54
10.58
10.82
71
10.43
Return on assets%
0.80
0.40
1.35
2.97
1.56
4.39
4.78
5.20
7.25
8.96
17.49
5.20
3.68
32
10.86
EPS₹
6.97
6.47
7.22
7.07
7.52
7.08
7.32
7.34
6.85
7.13
11.28
(1.04%)
1.45%
—
16.45
EPS growth%
17.01
16.47
17.66
16.74
14.27
14.35
14.42
15.74
15.58
17.10
2.27
15.58
16.11
6
13.25
Bookvalue per sh₹
13.45
14.11
13.17
13.03
12.47
12.86
12.72
12.58
13.65
12.92
14.04
0.71%
(0.74%)
—
9.25
FCF per share₹
9.05
10.16
10.34
9.79
9.76
9.40
9.71
11.32
11.64
13.20
18.03
6.23%
3.81%
—
3.71
Dividend per sh₹
13.63
13.19
13.43
12.00
11.88
12.48
12.94
12.50
13.04
14.07
17.74
3.45%
(0.18%)
—
27.72
Div yield (avg)%
23.37
21.93
20.38
18.01
15.25
17.31
15.93
17.45
17.69
15.57
26.79
17.31
17.57
87
2.53
Payout ratio%
29.93
29.92
28.61
28.33
26.10
25.57
28.09
25.71
23.07
20.47
12.10
25.57
27.10
27
9.978
Shares (diluted)M
12.45
13.17
13.65
14.20
16.67
17.15
16.53
18.30
18.62
19.20
10.25
2.87%
4.69%
21
4.82
Buyback yield%
18.26
15.55
14.49
15.55
12.72
11.73
9.50
8.76
11.14
11.52
27.33
11.14
12.22
29
0.325
D/E ratiox
0.743
0.858
0.930
0.894
0.962
1.056
1.215
1.313
1.212
1.200
1.300
1.212
1.009
43
178.8
Enterprise value₹M
164.3
156.5
167.1
161.8
183.4
183.3
210.3
234.1
254.4
301.8
234.4
10.47%
6.95%
44
148.2
LT debt₹M
26.68
27.55
31.04
29.38
32.36
36.75
39.04
36.65
41.14
40.90
182.1
4.80%
4.07%
78
Revenue
₹405.2M
7.65%
1.00×
Cost of revenue
₹283.7M
7.65%
1.00×
Operating expenses
₹79.10M
7.69%
1.00×
Property and equipment
20.48%
Goodwill & intangibles
15.72%
Spread over hurdle
(8.70%)