127.1
Revenue₹M
87.69
95.87
101.9
107.0
112.5
120.2
126.7
134.4
142.4
152.4
136.5
6.25%
6.15%
39
19.37
Revenue growth%
22.42
24.16
22.88
21.39
21.69
20.89
20.35
19.80
18.23
16.42
22.71
19.80
21.14
13
4.34
Gross margin%
22.94
24.11
25.98
25.70
24.67
26.44
26.15
26.90
27.96
26.34
13.04
26.44
26.06
24
26.28
Operating margin%
31.00
32.68
32.18
30.51
29.07
26.35
25.35
28.04
26.74
26.31
18.53
26.35
28.55
90
28.29
Net margin%
24.03
22.77
25.00
26.52
26.09
28.71
28.44
27.76
30.62
28.84
6.39
28.71
27.14
15
13.48
P/E ratio (avg)x
23.18
23.52
22.17
20.57
21.99
20.00
20.45
22.82
20.60
20.32
37.96
20.45
21.29
73
13.75
EV/EBITx
12.98
12.33
13.27
13.34
14.45
14.97
13.25
11.63
12.45
13.57
30.60
13.25
13.26
27
17.66
FCF yield (avg)%
0.40
0.40
0.40
1.28
3.65
1.69
2.23
0.45
0.40
2.83
4.49
1.69
0.86
62
20.25
FCF margin%
19.08
20.04
17.89
19.85
19.27
20.91
18.51
16.53
14.08
15.31
11.33
16.53
18.80
40
0.639
FCF / Net incomex
1.038
1.012
0.938
0.928
1.012
0.964
1.051
0.993
1.003
0.995
1.218
0.995
0.999
91
16.44
ROIC%
0.40
0.61
2.96
2.45
4.84
3.75
4.36
4.49
6.88
5.56
5.41
4.49
4.05
25
25.47
Return on equity%
21.80
19.49
21.06
23.07
22.43
22.38
24.47
24.86
22.27
21.60
12.02
22.38
22.33
31
2.27
Return on assets%
31.36
32.95
33.44
34.43
35.22
36.94
34.00
31.06
34.00
36.55
9.12
34.00
34.00
53
1.00
EPS₹
0.22
0.20
0.18
0.17
0.18
0.18
0.16
0.14
0.13
0.13
1.08
(5.72%)
(4.11%)
—
25.63
EPS growth%
2.98
5.54
7.89
7.12
4.96
3.29
2.59
0.89
1.49
0.40
15.45
1.49
3.14
64
0.78
Bookvalue per sh₹
0.34
0.35
0.36
0.38
0.41
0.40
0.36
0.38
0.38
0.41
1.15
(0.02%)
2.05%
—
0.75
FCF per share₹
1.53
1.79
2.12
2.32
2.47
2.70
3.09
3.34
3.96
4.76
0.83
14.06%
12.71%
—
0.74
Dividend per sh₹
0.85
0.95
1.12
1.27
1.41
1.40
1.62
1.71
2.02
2.25
0.85
9.84%
10.10%
—
19.74
Div yield (avg)%
6.89
6.47
5.67
6.46
8.71
7.86
5.30
4.80
6.66
6.02
7.79
6.02
6.47
53
11.54
Payout ratio%
0.40
0.40
1.90
4.55
2.49
5.35
5.55
6.39
4.90
7.38
23.97
5.55
4.72
58
64.69
Shares (diluted)M
103.6
123.4
125.3
144.9
166.3
166.9
178.2
198.6
203.2
222.7
65.18
6.01%
8.51%
24
25.81
Buyback yield%
4.74
3.94
2.38
1.16
0.40
0.40
0.40
0.40
1.87
2.10
6.20
0.40
1.51
43
1.473
D/E ratiox
1.005
1.122
1.084
1.146
1.069
1.149
1.270
1.174
1.159
1.197
1.033
1.174
1.147
45
124.1
Enterprise value₹M
142.7
138.9
133.0
143.9
153.9
163.2
162.2
157.5
163.5
158.8
126.3
0.63%
0.76%
55
73.07
LT debt₹M
188.5
182.6
206.1
227.9
249.2
277.0
322.6
303.4
292.8
328.8
6.522
5.70%
7.04%
86
Revenue
₹152.4M
6.15%
1.00×
Cost of revenue
₹97.92M
6.08%
0.99×
Operating expenses
₹20.27M
5.87%
0.97×
Cash and investments
17.63%
Goodwill & intangibles
16.71%
Spread over hurdle
(5.69%)