205.2
Revenue₹M
274.2
296.4
324.7
341.1
366.2
398.1
425.2
465.6
503.7
552.8
223.8
8.58%
8.24%
13
2.75
Revenue growth%
25.90
23.22
21.14
22.35
20.93
20.48
20.98
19.63
19.65
18.00
13.04
19.65
20.96
91
23.31
Gross margin%
15.34
15.50
17.79
15.50
17.93
15.74
14.16
12.28
15.06
14.37
22.90
14.37
15.42
92
3.80
Operating margin%
16.40
16.55
16.06
14.98
17.55
18.45
19.64
18.90
19.51
17.70
23.16
18.90
17.63
79
13.00
Net margin%
19.58
17.84
18.64
21.13
21.50
18.60
18.03
20.46
22.17
19.49
21.55
19.49
19.53
36
36.32
P/E ratio (avg)x
12.71
13.83
13.25
14.14
13.47
13.73
15.02
16.04
16.06
15.03
15.68
15.03
13.98
25
19.24
EV/EBITx
25.12
26.60
30.92
31.41
30.38
35.39
41.40
42.73
47.26
51.75
34.25
42.73
33.40
37
22.54
FCF yield (avg)%
12.03
11.42
14.17
15.88
16.93
16.25
18.83
18.67
16.64
19.49
14.60
18.67
16.45
39
3.59
FCF margin%
28.99
30.77
28.71
30.92
29.46
32.06
31.04
29.47
28.52
28.06
4.95
29.47
29.47
46
1.792
FCF / Net incomex
1.669
1.889
1.882
1.888
2.112
2.192
2.217
2.475
2.717
3.011
0.610
2.475
2.152
58
18.02
ROIC%
6.07
8.58
6.06
3.94
5.76
4.71
6.71
8.53
7.87
6.15
11.08
6.71
6.11
70
29.62
Return on equity%
17.19
15.06
17.90
15.01
14.93
14.05
11.83
9.74
7.99
6.65
18.66
9.74
14.49
51
8.49
Return on assets%
8.23
10.44
10.21
8.58
9.59
11.98
13.24
14.95
16.60
13.71
3.30
13.71
11.21
84
0.29
EPS₹
0.42
0.41
0.39
0.42
0.47
0.53
0.52
0.49
0.47
0.45
0.32
(1.08%)
1.22%
—
16.91
EPS growth%
17.95
19.28
19.83
20.04
21.58
24.25
22.68
21.23
20.56
22.11
21.94
22.11
20.89
11
0.26
Bookvalue per sh₹
0.27
0.32
0.33
0.37
0.40
0.47
0.46
0.46
0.50
0.59
0.32
7.84%
8.39%
—
0.23
FCF per share₹
0.14
0.15
0.14
0.14
0.14
0.13
0.12
0.13
0.14
0.14
0.24
0.40%
1.28%
—
0.21
Dividend per sh₹
0.23
0.26
0.28
0.31
0.33
0.36
0.41
0.47
0.50
0.54
0.13
10.69%
8.87%
—
28.11
Div yield (avg)%
17.37
15.28
14.74
12.26
11.84
11.45
13.17
11.32
9.69
7.57
7.92
11.32
12.05
41
9.82
Payout ratio%
5.62
5.68
3.88
2.49
2.57
0.40
2.45
3.91
1.91
1.14
5.98
1.91
2.53
52
0.998
Shares (diluted)B
0.930
1.036
1.069
1.059
1.002
1.046
1.164
1.243
1.372
1.262
1.002
4.73%
2.40%
87
11.91
Buyback yield%
19.89
21.42
22.08
23.54
26.28
24.68
24.38
21.70
23.48
21.24
24.16
23.48
22.78
41
0.467
D/E ratiox
1.723
1.614
1.595
1.818
1.814
2.009
2.221
2.377
2.714
3.170
1.325
2.377
1.913
82
332.2
Enterprise value₹M
223.4
206.9
233.1
248.8
256.0
254.2
291.1
291.5
273.2
257.5
161.7
0.11%
1.05%
78
89.80
LT debt₹M
548.8
578.3
531.7
589.2
612.8
594.1
606.6
663.9
748.2
769.0
390.9
4.65%
2.71%
63
Revenue
₹552.8M
8.24%
1.00×
Cost of revenue
₹311.9M
8.32%
1.01×
Operating expenses
₹99.29M
8.28%
1.00×
Cash and investments
16.79%
Goodwill & intangibles
16.34%
Spread over hurdle
12.71%