108.6
Revenue₹M
130.8
135.5
137.2
136.2
137.4
140.7
144.2
146.2
147.3
146.9
114.0
1.34%
1.29%
48
14.18
Revenue growth%
5.57
3.64
4.70
1.98
2.77
2.00
4.06
2.70
4.86
3.18
29.79
3.18
3.41
59
29.55
Gross margin%
3.38
3.87
5.63
5.75
8.37
7.13
4.35
4.21
2.53
2.73
2.07
4.21
4.28
20
15.88
Operating margin%
4.61
2.79
1.81
0.40
0.84
0.40
0.40
2.30
1.42
0.99
8.78
0.99
1.21
65
27.40
Net margin%
35.08
33.52
30.79
28.09
25.54
28.13
29.04
30.07
32.08
32.86
12.64
30.07
30.43
7
34.59
P/E ratio (avg)x
10.75
11.59
13.90
13.49
14.64
17.18
18.02
17.73
20.63
23.03
27.11
18.02
15.91
62
35.93
EV/EBITx
11.32
9.995
8.677
9.387
8.675
9.217
9.943
10.88
9.732
9.649
25.48
9.732
9.691
9
16.94
FCF yield (avg)%
12.40
11.90
12.59
14.29
15.05
14.25
16.12
15.58
16.15
13.20
4.16
15.58
14.27
83
7.20
FCF margin%
0.40
0.40
1.89
0.67
2.90
0.77
0.40
2.08
1.10
0.40
8.82
0.77
0.72
84
1.284
FCF / Net incomex
1.701
1.894
1.952
2.205
2.261
2.628
2.609
2.633
2.573
3.067
1.724
2.628
2.417
36
21.14
ROIC%
14.00
11.04
12.70
14.45
11.83
13.90
12.24
12.04
12.93
14.92
20.02
12.93
12.81
46
17.11
Return on equity%
19.64
22.47
22.47
22.71
23.47
23.62
26.10
28.84
29.73
32.06
26.97
28.84
23.55
72
10.87
Return on assets%
16.10
18.41
17.96
17.79
16.80
16.15
16.97
16.54
13.99
11.75
11.95
16.15
16.67
53
0.68
EPS₹
2.45
2.49
2.62
2.88
3.02
3.33
3.31
3.63
4.06
4.15
0.70
6.59%
5.75%
—
7.74
EPS growth%
20.11
21.65
24.12
26.89
27.69
25.72
26.38
28.45
26.28
27.03
16.10
26.38
26.33
10
0.67
Bookvalue per sh₹
0.92
0.87
0.98
0.93
0.99
0.90
0.97
1.05
1.06
1.17
1.24
3.27%
1.77%
—
0.23
FCF per share₹
1.18
1.25
1.17
1.12
1.10
1.09
1.02
1.10
0.95
0.83
1.14
(5.37%)
(3.74%)
—
0.65
Dividend per sh₹
1.41
1.54
1.65
1.64
1.56
1.61
1.65
1.76
1.84
1.76
0.64
2.39%
3.70%
—
28.79
Div yield (avg)%
10.10
12.97
13.87
11.67
13.06
14.70
13.98
13.82
11.73
9.11
9.55
13.82
13.02
34
2.29
Payout ratio%
28.54
25.72
26.01
25.31
25.99
28.16
28.40
29.94
28.37
31.30
10.69
28.40
28.26
39
39.51
Shares (diluted)M
70.21
72.42
71.70
81.61
93.40
112.7
114.2
125.7
138.8
156.1
39.33
10.82%
10.24%
45
20.60
Buyback yield%
23.18
23.78
22.27
22.76
20.06
17.11
16.06
16.13
18.63
18.36
16.23
17.11
19.35
8
1.374
D/E ratiox
2.181
2.406
2.770
2.917
3.282
3.557
3.711
4.383
4.624
4.490
1.143
4.383
3.419
19
59.18
Enterprise value₹M
19.64
21.37
23.52
25.33
26.21
28.49
26.26
27.60
30.32
31.54
44.91
3.77%
5.60%
56
71.40
LT debt₹M
18.48
19.33
22.35
21.35
21.84
21.65
23.66
26.06
28.73
27.96
100.6
5.07%
5.18%
40
Revenue
₹146.9M
1.29%
1.00×
Cost of revenue
₹99.08M
0.99%
0.97×
Operating expenses
₹16.47M
3.00%
1.18×
Goodwill & intangibles
18.16%
Cash and investments
15.12%
Spread over hurdle
(1.74%)