60.03
Revenue₹M
220.4
234.5
250.2
275.9
293.6
323.2
352.8
385.9
419.1
464.3
62.05
9.60%
8.75%
63
16.63
Revenue growth%
26.99
25.53
23.65
24.48
24.32
24.84
23.68
22.92
24.28
24.69
8.72
24.28
24.40
56
16.97
Gross margin%
10.09
8.35
11.05
12.41
11.65
13.90
14.59
16.91
15.79
14.32
26.57
14.59
13.16
23
28.59
Operating margin%
32.06
30.63
31.31
30.87
32.56
29.81
27.90
30.08
32.56
32.47
19.32
30.08
31.09
51
22.26
Net margin%
7.35
6.49
6.23
4.77
2.42
1.95
1.43
0.40
1.70
2.37
14.25
1.70
2.39
70
9.063
P/E ratio (avg)x
40.94
41.20
43.24
40.32
36.41
34.80
34.26
36.92
36.73
37.79
9.676
36.73
37.36
52
28.16
EV/EBITx
37.96
39.47
38.88
40.05
42.38
47.29
54.13
57.69
68.16
77.41
22.80
57.69
44.83
82
4.35
FCF yield (avg)%
23.68
25.72
23.86
23.60
26.45
29.13
31.60
33.82
33.65
31.40
12.01
31.60
27.79
67
28.57
FCF margin%
12.46
14.49
13.46
16.45
16.23
14.01
12.15
12.68
14.40
12.29
15.68
12.68
13.73
38
0.557
FCF / Net incomex
1.209
1.389
1.432
1.502
1.757
1.668
1.786
1.740
1.694
1.868
1.551
1.740
1.681
10
22.34
ROIC%
11.63
11.91
14.23
11.89
13.34
13.52
15.98
18.66
19.44
20.59
13.62
18.66
13.87
69
23.23
Return on equity%
30.51
28.44
26.60
29.31
28.87
29.54
28.15
28.18
26.64
26.04
11.66
28.15
28.31
13
14.35
Return on assets%
12.00
9.27
9.29
11.63
12.54
10.62
8.08
8.95
6.38
3.94
16.25
8.08
9.28
94
3.36
EPS₹
8.06
7.43
8.12
7.31
8.03
8.87
7.81
7.44
7.23
6.79
3.60
(3.31%)
(2.08%)
—
29.45
EPS growth%
26.60
27.24
25.86
26.11
26.01
27.71
26.11
26.07
23.90
26.39
10.62
26.11
26.11
68
11.90
Bookvalue per sh₹
14.01
14.95
14.09
13.30
12.82
12.57
14.14
14.27
13.33
14.73
10.37
2.81%
0.04%
—
4.18
FCF per share₹
18.47
17.75
19.27
19.20
22.14
22.93
22.51
21.36
21.42
24.39
11.16
1.96%
3.92%
—
7.45
Dividend per sh₹
10.41
10.75
11.63
12.19
12.66
14.14
15.06
17.99
19.28
21.12
6.48
10.78%
8.59%
—
6.47
Div yield (avg)%
6.35
4.00
1.11
0.66
1.20
3.96
6.91
6.67
4.20
7.08
28.63
6.67
4.10
89
28.73
Payout ratio%
17.34
15.59
15.48
12.71
10.03
9.49
12.17
9.78
6.85
5.91
5.88
9.49
11.10
51
12.87
Shares (diluted)M
12.75
14.18
14.01
15.23
17.17
20.24
19.78
22.43
24.57
28.55
12.84
10.70%
9.13%
46
9.77
Buyback yield%
29.10
27.54
24.77
22.18
23.23
23.38
21.80
20.62
20.03
18.36
2.36
20.62
22.71
26
1.266
D/E ratiox
1.673
1.680
1.876
1.962
2.245
2.335
2.603
2.542
2.883
3.322
0.858
2.603
2.290
26
225.9
Enterprise value₹M
45.81
44.96
45.84
45.04
51.22
61.36
65.79
64.27
77.80
81.12
283.2
9.63%
5.63%
45
178.4
LT debt₹M
159.6
154.2
180.3
194.6
231.7
224.4
242.6
289.6
332.4
346.1
369.0
8.36%
9.11%
89
Revenue
₹464.3M
8.75%
1.00×
Cost of revenue
₹322.0M
8.85%
1.01×
Operating expenses
₹73.24M
8.96%
1.02×
Goodwill & intangibles
20.46%
Property and equipment
17.11%
Cash and investments
14.11%
Spread over hurdle
21.62%