79.70
Revenue₹M
103.5
109.2
118.0
123.0
129.5
137.7
148.3
154.7
162.8
174.9
82.22
6.19%
6.09%
83
5.94
Revenue growth%
21.35
20.10
21.88
21.68
23.93
23.53
22.26
22.38
22.82
25.20
17.64
22.82
22.32
46
13.28
Gross margin%
21.23
18.75
16.49
18.42
18.72
17.05
15.07
16.17
13.73
16.16
3.56
16.16
16.77
67
5.73
Operating margin%
8.32
7.89
9.37
9.12
10.20
8.34
11.06
8.87
10.44
13.28
14.68
10.44
9.24
28
5.65
Net margin%
27.94
25.51
26.65
24.77
24.37
25.42
23.54
25.09
25.46
24.91
21.50
25.09
25.25
87
30.38
P/E ratio (avg)x
10.90
9.823
9.933
10.75
10.43
11.84
11.72
13.28
14.26
14.85
37.15
13.28
11.31
36
29.44
EV/EBITx
55.10
60.61
67.29
72.96
72.75
79.55
84.10
82.77
91.91
101.6
32.33
84.10
76.26
43
11.58
FCF yield (avg)%
2.88
4.65
6.56
6.64
8.32
10.50
9.85
7.24
8.73
8.08
9.95
8.73
7.66
13
18.00
FCF margin%
8.40
10.96
13.94
16.52
17.83
16.96
15.93
17.57
16.52
17.26
18.58
16.96
16.52
13
1.488
FCF / Net incomex
1.041
1.084
1.133
1.154
1.164
1.256
1.287
1.446
1.582
1.561
0.579
1.446
1.210
14
23.46
ROIC%
3.02
3.29
3.21
3.44
1.21
0.40
2.52
0.40
2.00
2.58
26.03
2.00
2.55
19
4.62
Return on equity%
3.41
4.27
6.33
4.62
3.57
1.12
1.97
0.40
0.40
0.94
23.63
0.94
2.69
75
27.66
Return on assets%
30.15
31.66
30.37
30.23
30.64
30.93
28.67
29.97
28.65
29.60
13.80
29.60
30.19
54
0.97
EPS₹
0.91
0.93
0.89
0.91
0.81
0.81
0.71
0.66
0.64
0.71
1.00
(2.62%)
(1.81%)
—
5.18
EPS growth%
27.47
25.54
26.92
25.66
24.96
24.87
23.84
23.38
25.20
24.26
24.34
24.26
25.08
25
1.45
Bookvalue per sh₹
2.09
1.98
1.72
1.77
1.92
1.94
2.10
2.24
2.04
2.17
1.45
2.52%
1.22%
—
1.66
FCF per share₹
1.81
1.83
1.99
2.00
1.97
2.24
2.38
2.48
2.49
2.42
1.90
4.20%
3.00%
—
1.19
Dividend per sh₹
1.61
1.89
1.97
2.05
2.09
2.34
2.33
2.81
3.13
3.24
2.29
9.18%
7.16%
—
2.41
Div yield (avg)%
11.21
13.01
11.33
13.49
12.57
10.41
10.88
12.74
15.28
13.72
20.62
12.74
12.65
37
29.07
Payout ratio%
20.28
18.44
18.25
16.00
17.65
17.93
15.22
12.90
12.04
13.72
17.86
13.72
16.82
63
42.43
Shares (diluted)M
41.05
39.05
36.39
32.67
33.61
36.65
40.55
36.86
33.91
32.08
44.39
(0.93%)
(2.83%)
25
6.93
Buyback yield%
25.24
25.32
25.65
26.49
24.95
25.99
24.96
23.68
22.31
21.07
4.45
23.68
25.10
13
1.329
D/E ratiox
0.204
0.206
0.240
0.242
0.280
0.300
0.290
0.288
0.280
0.316
0.678
0.290
0.280
35
83.66
Enterprise value₹M
171.2
184.5
215.3
229.5
264.4
306.9
328.0
344.5
397.7
387.0
112.6
7.92%
9.22%
16
109.4
LT debt₹M
190.7
209.6
205.0
219.0
229.8
210.7
198.3
203.5
190.3
191.3
34.36
(3.60%)
1.44%
31
Revenue
₹174.9M
6.09%
1.00×
Cost of revenue
₹122.4M
6.09%
1.00×
Operating expenses
₹32.09M
5.68%
0.96×
Property and equipment
16.01%
Cash and investments
15.87%
Spread over hurdle
14.63%