66.23
Revenue₹M
73.43
79.43
85.57
93.04
98.99
107.8
114.7
122.9
130.2
139.6
73.22
7.12%
7.49%
15
24.97
Revenue growth%
13.43
16.27
16.16
15.53
13.23
10.48
12.35
13.33
11.36
11.37
17.67
11.37
13.28
67
11.33
Gross margin%
10.57
13.53
14.46
14.98
12.45
13.96
13.59
14.16
13.37
15.12
5.21
13.96
13.78
88
3.79
Operating margin%
10.29
11.44
8.45
8.14
6.67
6.43
8.61
8.59
6.77
7.30
15.36
7.30
8.30
93
10.75
Net margin%
20.14
17.67
16.10
13.78
15.07
16.93
17.92
15.81
17.57
16.24
19.32
16.93
16.59
23
26.43
P/E ratio (avg)x
39.48
43.71
49.75
56.34
59.13
66.83
75.86
86.98
89.58
105.9
36.40
86.98
62.98
85
11.43
EV/EBITx
14.13
15.85
15.68
15.05
17.44
17.63
19.00
20.21
22.00
20.82
24.42
20.21
17.54
33
13.32
FCF yield (avg)%
26.45
28.13
26.39
23.61
24.55
25.33
27.34
28.59
27.15
26.04
16.82
27.15
26.42
78
12.53
FCF margin%
6.46
4.50
3.19
1.93
0.40
1.05
1.67
2.98
4.43
4.94
20.57
2.98
3.09
74
0.170
FCF / Net incomex
0.227
0.232
0.235
0.241
0.222
0.202
0.192
0.187
0.176
0.181
1.510
0.187
0.212
84
29.49
ROIC%
17.16
14.76
14.83
12.04
9.85
7.75
9.23
9.42
12.18
14.46
24.08
9.42
12.11
49
29.14
Return on equity%
18.05
19.88
17.31
17.64
18.39
19.25
22.21
22.58
21.82
20.41
3.98
21.82
19.56
37
9.29
Return on assets%
11.88
11.78
9.05
7.96
9.81
8.50
6.03
8.14
7.82
6.50
12.66
7.82
8.32
93
1.29
EPS₹
0.93
1.05
1.08
1.21
1.37
1.49
1.41
1.54
1.42
1.32
1.35
(0.88%)
4.21%
—
28.86
EPS growth%
15.24
17.09
17.99
18.83
16.18
17.58
15.84
18.04
17.56
15.04
17.16
17.56
17.32
39
1.41
Bookvalue per sh₹
1.13
1.31
1.42
1.41
1.51
1.56
1.83
1.88
2.14
2.09
1.02
6.67%
7.64%
—
0.42
FCF per share₹
0.83
0.96
1.11
1.07
1.16
1.26
1.23
1.30
1.40
1.64
0.25
7.11%
6.72%
—
0.44
Dividend per sh₹
0.58
0.64
0.70
0.62
0.62
0.55
0.50
0.55
0.60
0.66
0.47
1.30%
2.19%
—
17.00
Div yield (avg)%
14.66
13.59
14.15
13.80
16.11
15.24
16.67
16.11
14.79
13.65
13.33
15.24
14.73
82
18.34
Payout ratio%
0.40
0.40
2.76
4.00
6.55
6.83
7.43
8.51
9.71
6.82
20.11
7.43
6.69
19
80.18
Shares (diluted)M
59.85
60.64
60.05
58.00
62.43
66.62
57.10
52.02
47.39
51.30
79.38
(3.85%)
(2.71%)
31
9.02
Buyback yield%
4.80
4.84
7.56
7.56
9.39
9.41
7.60
8.19
10.47
8.53
10.39
8.53
7.89
41
0.936
D/E ratiox
2.247
2.521
2.925
3.109
3.388
3.952
4.094
4.053
4.799
5.022
0.398
4.094
3.670
48
47.48
Enterprise value₹M
124.3
138.2
130.7
137.4
139.8
144.6
162.2
173.8
202.3
223.9
49.10
9.88%
5.65%
21
171.9
LT debt₹M
44.34
46.08
47.52
44.00
42.31
40.69
45.80
47.38
52.81
48.07
54.14
2.59%
1.34%
22
Revenue
₹139.6M
7.49%
1.00×
Cost of revenue
₹74.20M
7.44%
1.00×
Operating expenses
₹26.45M
7.61%
1.01×
Cash and investments
17.89%
Property and equipment
14.51%
Spread over hurdle
(2.65%)