120.0
Revenue₹M
148.1
154.2
156.1
160.0
161.6
165.2
167.5
175.0
175.7
181.4
129.9
2.34%
2.48%
54
4.03
Revenue growth%
26.73
28.63
29.62
29.59
32.41
30.22
32.66
31.25
32.02
33.41
14.77
32.02
30.73
94
20.21
Gross margin%
8.52
9.51
7.82
6.98
7.03
6.09
4.84
4.38
2.45
0.40
21.39
4.38
6.53
47
24.34
Operating margin%
24.91
22.16
19.78
18.17
20.42
19.31
19.35
18.99
19.03
19.87
20.66
19.31
19.57
62
12.94
Net margin%
16.16
18.46
20.29
22.82
24.43
24.18
25.65
26.12
24.94
23.97
15.31
24.94
24.07
19
19.21
P/E ratio (avg)x
36.93
35.53
32.16
28.79
29.50
27.73
25.38
23.00
24.19
24.88
12.61
24.88
28.26
34
8.224
EV/EBITx
4.788
5.044
4.425
3.838
3.525
3.626
3.141
3.259
3.031
2.621
19.16
3.141
3.575
17
9.57
FCF yield (avg)%
3.38
2.98
4.65
2.41
4.20
3.72
4.39
6.42
7.77
8.55
17.27
6.42
4.29
56
10.50
FCF margin%
7.17
9.53
11.06
9.01
8.24
10.75
12.33
15.31
15.51
14.89
5.26
14.89
10.90
78
1.646
FCF / Net incomex
0.104
0.112
0.103
0.105
0.095
0.090
0.079
0.081
0.089
0.082
0.172
0.082
0.093
22
14.21
ROIC%
29.88
32.15
31.82
31.09
29.93
32.55
32.33
34.11
31.81
31.81
3.11
32.33
31.82
60
12.78
Return on equity%
16.32
16.85
19.16
17.63
17.83
15.93
13.32
14.41
12.76
9.86
19.88
13.32
16.12
57
18.21
Return on assets%
5.97
6.31
8.87
8.41
7.02
9.95
10.96
8.29
8.82
9.52
29.58
9.52
8.61
35
1.37
EPS₹
3.78
3.31
3.00
2.73
2.58
2.72
2.43
2.56
2.57
2.28
1.44
(2.46%)
(5.28%)
—
10.82
EPS growth%
25.68
22.84
21.96
21.13
21.61
23.58
20.80
23.19
21.76
21.74
4.91
21.76
21.86
25
2.64
Bookvalue per sh₹
6.40
7.09
7.75
9.08
9.53
9.95
11.67
12.22
12.16
13.02
4.85
6.45%
8.43%
—
2.15
FCF per share₹
3.22
3.36
3.82
3.90
4.07
4.63
4.24
4.46
4.18
4.47
1.04
1.86%
3.54%
—
3.61
Dividend per sh₹
5.07
4.99
5.13
5.24
5.17
4.87
5.07
5.51
5.10
5.83
3.11
2.42%
2.78%
—
18.15
Div yield (avg)%
0.45
1.49
2.53
0.40
2.91
5.19
6.88
7.45
8.62
5.82
22.60
6.88
4.05
36
23.58
Payout ratio%
18.63
17.87
15.15
12.34
9.44
9.89
10.05
9.53
8.55
8.53
5.30
9.53
9.97
49
16.49
Shares (diluted)M
17.58
15.76
16.98
16.89
18.31
16.29
14.64
15.89
15.98
17.08
16.85
(1.37%)
(0.07%)
23
2.15
Buyback yield%
22.79
24.72
26.55
24.02
26.50
24.16
24.26
24.40
23.42
23.04
9.10
24.16
24.21
57
0.590
D/E ratiox
0.731
0.747
0.824
0.886
0.836
0.845
0.927
0.902
0.881
0.819
0.358
0.881
0.840
35
116.2
Enterprise value₹M
167.7
160.5
167.3
166.2
174.9
171.8
173.0
188.8
192.3
207.2
71.21
3.44%
2.84%
17
68.95
LT debt₹M
105.4
118.2
116.9
119.3
131.6
128.7
120.3
114.4
118.3
131.2
61.60
(0.07%)
1.12%
52
Revenue
₹181.4M
2.48%
1.00×
Cost of revenue
₹106.2M
2.31%
0.98×
Operating expenses
₹39.02M
2.46%
1.00×
Cash and investments
17.67%
Goodwill & intangibles
16.47%
Spread over hurdle
(3.15%)