270.1
Revenue₹M
220.1
230.6
244.3
252.3
265.7
279.7
295.3
305.3
320.9
331.9
281.9
4.55%
4.94%
53
15.32
Revenue growth%
19.63
20.45
20.01
22.13
22.73
25.39
23.92
20.97
21.72
23.63
13.10
23.63
21.92
10
21.51
Gross margin%
9.83
8.63
7.86
5.89
4.76
7.51
9.60
8.84
9.53
6.63
6.94
8.84
8.24
54
14.61
Operating margin%
11.08
8.14
10.20
11.76
14.68
13.08
14.17
14.61
13.14
14.56
23.62
14.17
13.11
89
19.37
Net margin%
29.48
29.46
28.04
29.82
28.01
29.08
27.82
28.50
27.96
27.70
3.76
27.96
28.27
57
33.33
P/E ratio (avg)x
12.33
13.56
14.71
14.20
13.71
13.73
14.22
14.64
14.41
16.49
17.30
14.41
14.21
77
31.83
EV/EBITx
15.89
17.66
16.95
19.92
22.61
25.63
24.75
27.30
31.79
33.26
13.73
27.30
23.68
84
20.79
FCF yield (avg)%
19.60
17.11
18.35
20.01
22.32
21.44
21.67
24.17
23.22
21.60
12.87
21.67
21.52
91
7.50
FCF margin%
15.33
16.55
15.19
15.63
17.26
17.83
16.05
18.06
18.47
16.26
13.38
17.83
16.40
68
0.919
FCF / Net incomex
2.349
2.410
2.673
3.167
3.140
3.435
3.347
3.899
4.674
5.145
0.807
3.899
3.257
20
10.92
ROIC%
17.98
15.26
15.32
18.22
20.20
18.79
16.57
17.33
19.21
20.54
12.05
18.79
18.10
76
5.07
Return on equity%
16.03
13.20
15.01
16.13
14.91
16.39
16.73
18.91
20.96
22.08
25.51
18.91
16.26
44
5.11
Return on assets%
14.43
13.25
14.30
15.84
12.96
15.77
17.09
16.30
16.65
17.35
21.29
16.65
15.81
19
0.47
EPS₹
0.72
0.69
0.72
0.77
0.83
0.89
0.99
1.08
1.28
1.44
0.52
11.57%
7.73%
—
19.57
EPS growth%
6.15
3.34
0.68
2.54
3.03
4.28
3.49
3.61
4.89
3.51
13.10
3.61
3.50
18
1.08
Bookvalue per sh₹
1.36
1.26
1.35
1.28
1.47
1.52
1.73
1.71
1.79
1.92
1.32
5.50%
4.35%
—
0.71
FCF per share₹
0.14
0.14
0.13
0.14
0.14
0.15
0.13
0.12
0.13
0.14
1.22
(0.83%)
(0.76%)
—
0.46
Dividend per sh₹
0.45
0.50
0.49
0.55
0.66
0.77
0.93
0.97
1.09
1.19
1.19
12.64%
11.69%
—
3.84
Div yield (avg)%
20.48
18.23
16.49
17.05
19.41
21.04
22.18
20.01
21.90
24.14
19.77
21.90
20.24
59
6.44
Payout ratio%
10.42
9.87
12.38
11.79
14.61
12.58
14.08
14.68
13.55
12.52
20.79
13.55
12.55
56
97.71
Shares (diluted)M
135.2
131.2
152.4
161.0
184.5
211.1
217.2
227.2
229.5
246.6
99.79
5.98%
7.20%
19
29.80
Buyback yield%
34.48
31.48
30.08
29.79
30.55
28.30
29.33
26.46
28.43
25.80
20.29
28.30
29.56
27
0.549
D/E ratiox
1.237
1.313
1.507
1.577
1.585
1.869
1.989
2.120
2.413
2.557
0.733
2.120
1.727
55
284.4
Enterprise value₹M
184.0
192.9
199.6
204.5
189.7
173.9
156.6
167.3
153.7
137.0
59.76
(6.30%)
(3.69%)
8
283.0
LT debt₹M
180.2
178.4
172.7
158.8
169.8
182.8
182.0
161.5
174.9
183.5
27.43
1.56%
0.61%
78
Revenue
₹331.9M
4.94%
1.00×
Cost of revenue
₹198.6M
5.09%
1.01×
Operating expenses
₹72.42M
4.87%
0.99×
Cash and investments
15.79%
Property and equipment
14.86%
Spread over hurdle
(3.07%)