127.2
Revenue₹M
135.8
142.3
152.3
161.6
172.8
187.5
200.8
212.1
226.0
238.1
135.2
6.62%
6.27%
51
11.26
Revenue growth%
3.23
3.05
2.77
2.65
3.30
5.12
5.32
7.18
10.09
11.41
5.36
7.18
4.21
54
25.29
Gross margin%
12.24
14.40
13.16
14.93
16.36
15.95
17.47
19.72
17.20
16.12
21.28
17.20
16.03
5
17.65
Operating margin%
13.28
12.46
12.26
14.97
12.84
14.77
14.08
13.86
14.76
16.23
26.21
14.76
13.97
13
2.63
Net margin%
11.83
12.45
11.61
9.98
10.94
11.64
9.88
9.55
7.97
7.63
17.75
9.55
10.46
59
23.75
P/E ratio (avg)x
7.902
7.391
8.531
8.240
9.407
9.773
9.788
10.12
11.72
13.37
21.01
10.12
9.590
90
35.31
EV/EBITx
28.26
28.81
31.38
29.04
30.63
33.09
29.68
32.04
28.90
32.43
33.31
32.04
30.16
49
13.19
FCF yield (avg)%
13.11
10.68
10.35
12.73
11.06
11.18
8.98
10.42
10.68
13.05
14.05
10.68
10.87
71
4.14
FCF margin%
21.22
21.61
18.85
20.75
18.03
15.66
13.51
10.87
10.41
7.44
23.03
10.87
16.84
87
0.940
FCF / Net incomex
0.167
0.178
0.207
0.236
0.255
0.307
0.338
0.356
0.390
0.417
0.777
0.356
0.281
80
4.16
ROIC%
20.88
23.50
21.46
21.18
20.45
23.42
23.23
20.55
21.90
19.94
22.05
21.90
21.32
13
7.90
Return on equity%
7.89
8.83
7.30
6.09
3.10
0.40
1.34
0.40
0.40
2.28
13.13
0.40
2.69
62
13.66
Return on assets%
22.98
20.30
21.57
20.19
19.89
19.07
17.80
14.99
17.01
17.81
15.60
17.80
19.48
13
32.47
EPS₹
13.86
13.27
13.75
12.57
12.36
11.72
10.56
11.58
12.44
10.84
34.14
(2.58%)
(1.90%)
—
10.09
EPS growth%
13.46
15.97
15.77
15.19
16.05
16.25
14.92
14.91
12.01
14.03
6.85
14.91
15.05
50
35.22
Bookvalue per sh₹
15.31
15.48
14.89
14.86
15.69
16.97
18.79
17.34
15.64
16.86
20.16
1.45%
1.91%
—
15.81
FCF per share₹
48.30
50.33
57.32
60.19
58.42
60.90
70.27
82.67
91.64
108.91
11.88
13.27%
10.15%
—
38.60
Dividend per sh₹
13.78
14.30
13.81
13.10
12.51
11.67
10.38
10.89
12.05
11.92
27.11
(0.96%)
(1.09%)
—
12.44
Div yield (avg)%
23.20
20.73
22.15
21.44
19.15
19.05
20.46
22.31
20.84
18.59
14.57
20.46
20.79
58
26.39
Payout ratio%
10.31
12.65
14.23
16.72
15.77
18.07
16.29
18.10
17.47
17.29
3.75
17.47
16.50
85
3.056
Shares (diluted)M
3.205
2.922
2.914
2.922
2.991
3.158
3.494
3.747
3.849
3.837
3.082
5.11%
2.45%
29
19.96
Buyback yield%
3.08
4.68
7.02
8.69
10.04
12.64
14.61
12.32
10.52
9.29
10.36
12.32
9.66
60
0.591
D/E ratiox
0.146
0.137
0.125
0.135
0.138
0.133
0.121
0.119
0.115
0.112
0.815
0.119
0.129
42
102.2
Enterprise value₹M
208.6
238.6
221.1
245.8
268.2
303.1
350.7
362.6
384.6
376.7
63.49
7.03%
5.61%
34
244.3
LT debt₹M
53.80
49.86
52.79
54.80
61.37
59.37
62.54
58.08
57.07
56.99
65.67
(1.47%)
1.81%
5
Revenue
₹238.1M
6.27%
1.00×
Cost of revenue
₹151.7M
6.14%
0.99×
Operating expenses
₹52.47M
6.85%
1.06×
Property and equipment
20.94%
Cash and investments
18.57%
Goodwill & intangibles
18.19%
Spread over hurdle
(7.94%)