114.6
Revenue₹M
89.77
95.70
102.2
111.3
122.8
131.3
139.8
155.3
165.1
177.5
120.4
7.65%
7.81%
91
10.46
Revenue growth%
8.96
7.43
9.87
11.19
12.75
12.93
12.31
12.61
10.39
10.92
27.30
12.31
11.06
16
7.91
Gross margin%
10.25
10.26
8.99
8.92
10.68
13.44
13.53
11.13
9.32
10.90
23.62
11.13
10.47
29
26.58
Operating margin%
13.84
16.21
17.50
15.54
13.99
15.02
15.03
17.51
18.05
16.98
11.12
16.98
15.88
27
25.18
Net margin%
30.85
29.16
29.30
26.71
24.67
25.29
25.48
24.51
22.11
19.97
17.86
24.51
25.38
68
22.32
P/E ratio (avg)x
27.96
29.89
33.37
39.14
44.35
45.90
47.06
51.85
52.69
61.17
9.360
51.85
45.12
80
31.58
EV/EBITx
30.62
33.02
32.89
33.11
31.51
33.17
32.15
28.12
30.87
29.65
17.54
30.87
31.83
79
23.77
FCF yield (avg)%
27.91
29.66
31.48
29.24
28.11
29.98
31.69
31.57
31.86
34.61
23.06
31.69
30.73
63
16.62
FCF margin%
24.79
24.78
22.57
25.49
26.16
25.65
23.73
21.41
22.48
21.42
24.16
22.48
24.26
28
1.635
FCF / Net incomex
0.767
0.755
0.836
0.880
0.981
1.047
1.125
1.032
0.974
1.017
0.641
1.032
0.977
83
27.52
ROIC%
7.67
5.35
7.50
5.87
3.42
5.93
6.49
8.71
8.31
9.34
3.98
8.31
6.99
85
16.71
Return on equity%
27.06
25.20
25.27
25.66
25.21
23.45
21.54
21.16
20.59
18.29
2.47
21.16
24.33
83
3.21
Return on assets%
21.90
23.11
20.15
20.42
20.04
19.23
19.96
20.63
22.99
24.76
17.16
20.63
20.53
95
0.41
EPS₹
0.45
0.43
0.43
0.46
0.50
0.55
0.64
0.70
0.74
0.84
0.45
11.23%
7.23%
—
18.54
EPS growth%
4.12
1.17
0.40
0.40
2.01
3.33
0.73
0.40
0.95
0.40
17.81
0.73
0.84
9
0.36
Bookvalue per sh₹
1.83
1.93
2.15
2.31
2.39
2.68
3.04
3.49
3.40
3.17
0.52
5.81%
6.01%
—
1.58
FCF per share₹
1.61
1.56
1.84
1.83
1.78
1.71
1.79
1.82
1.77
1.79
2.02
0.16%
2.39%
—
1.89
Dividend per sh₹
0.38
0.38
0.44
0.48
0.53
0.54
0.50
0.53
0.57
0.63
1.50
3.53%
4.59%
—
8.34
Div yield (avg)%
8.30
10.50
8.36
10.46
8.15
5.46
7.90
8.65
6.56
5.77
26.09
6.56
8.22
29
20.40
Payout ratio%
2.52
2.30
0.40
0.40
2.05
3.84
2.64
1.68
0.40
0.40
6.64
1.68
1.86
62
33.32
Shares (diluted)M
28.31
26.22
26.45
25.19
23.43
25.35
24.27
23.85
22.75
24.13
34.24
0.59%
(1.95%)
82
24.99
Buyback yield%
7.20
6.30
6.06
6.47
6.71
7.87
9.50
9.91
12.04
10.54
13.32
9.91
7.54
6
1.532
D/E ratiox
0.660
0.785
0.881
0.912
0.942
1.036
1.110
1.332
1.527
1.616
1.442
1.332
0.989
73
105.8
Enterprise value₹M
130.9
141.7
153.4
158.6
188.2
209.3
212.1
248.8
290.3
294.6
132.7
9.38%
8.89%
60
113.4
LT debt₹M
110.7
100.8
113.3
114.9
116.9
125.4
121.3
135.1
149.7
139.7
69.91
3.62%
1.39%
93
Revenue
₹177.5M
7.81%
1.00×
Cost of revenue
₹124.2M
7.81%
1.00×
Operating expenses
₹37.10M
7.45%
0.97×
Cash and investments
19.18%
Goodwill & intangibles
13.91%
Spread over hurdle
(5.50%)