156.2
Revenue₹M
167.0
178.2
186.4
196.5
208.9
219.8
225.7
231.7
248.3
259.7
159.7
4.45%
4.82%
21
17.42
Revenue growth%
22.51
24.00
25.76
23.19
24.21
21.46
24.32
24.37
24.95
25.29
29.13
24.37
24.27
17
17.12
Gross margin%
25.21
26.34
27.92
27.40
26.44
26.44
26.03
27.38
25.99
27.27
23.08
26.44
26.44
39
22.31
Operating margin%
12.94
13.40
14.89
16.64
18.70
17.06
16.67
13.81
14.92
17.05
14.86
16.67
15.78
49
6.86
Net margin%
8.16
8.75
10.13
9.49
9.16
11.39
11.36
14.36
11.76
14.40
5.06
11.76
10.75
28
13.11
P/E ratio (avg)x
23.83
21.37
23.81
21.92
24.25
21.57
20.67
22.85
25.37
28.34
12.85
22.85
23.33
23
19.35
EV/EBITx
18.94
17.56
18.51
21.05
23.38
25.40
24.63
23.88
23.34
23.19
21.83
23.88
23.26
32
17.23
FCF yield (avg)%
22.73
25.16
27.30
26.59
27.62
26.21
27.91
28.91
28.63
31.59
24.14
28.63
27.46
64
13.11
FCF margin%
7.73
9.56
11.24
14.15
14.59
14.06
14.85
17.46
17.91
17.62
6.45
17.46
14.37
6
0.765
FCF / Net incomex
0.383
0.374
0.344
0.297
0.259
0.239
0.261
0.266
0.229
0.235
0.741
0.239
0.264
22
16.15
ROIC%
18.76
15.87
13.36
14.89
17.04
19.59
20.51
21.78
23.56
25.16
13.59
21.78
19.18
30
21.23
Return on equity%
23.70
21.51
23.10
20.97
20.04
21.11
18.82
20.29
22.34
22.07
5.25
21.11
21.31
45
7.21
Return on assets%
13.63
11.83
13.30
11.59
11.31
13.81
12.69
12.63
14.64
16.83
21.20
13.81
12.99
91
0.81
EPS₹
4.16
3.89
3.87
3.70
3.60
3.66
3.25
3.02
2.66
2.93
0.84
(4.03%)
(2.41%)
—
9.79
EPS growth%
14.22
15.49
13.48
12.72
15.41
15.30
17.19
17.77
16.57
14.48
3.67
16.57
15.36
14
1.13
Bookvalue per sh₹
4.16
4.44
4.84
5.52
5.56
6.62
6.69
7.81
7.89
8.87
2.19
9.78%
8.84%
—
1.67
FCF per share₹
3.88
4.03
4.39
4.67
5.34
6.00
7.21
7.09
8.11
8.66
2.13
10.18%
10.04%
—
3.35
Dividend per sh₹
0.70
0.63
0.61
0.58
0.65
0.73
0.82
0.91
0.91
0.93
1.95
7.48%
2.86%
—
6.34
Div yield (avg)%
26.60
27.99
26.54
26.88
26.22
28.60
26.39
23.54
22.27
20.13
19.03
23.54
26.47
12
17.76
Payout ratio%
1.51
1.08
0.40
2.55
0.40
1.97
0.61
0.40
0.40
0.40
22.33
0.40
0.50
76
54.23
Shares (diluted)M
56.24
62.00
70.43
78.01
83.97
83.87
85.45
80.15
79.87
92.00
56.01
1.84%
4.46%
81
2.69
Buyback yield%
21.82
22.28
20.27
19.26
19.01
19.06
21.47
22.79
25.37
22.84
26.02
22.79
21.64
71
0.151
D/E ratiox
0.373
0.341
0.338
0.326
0.352
0.355
0.312
0.291
0.270
0.298
0.707
0.298
0.332
51
206.2
Enterprise value₹M
94.38
95.01
102.9
111.8
131.3
132.6
157.3
161.4
168.9
183.6
181.2
6.93%
8.78%
32
141.6
LT debt₹M
100.5
118.7
138.6
134.9
143.1
138.5
163.7
165.5
170.4
179.2
52.09
4.60%
5.43%
17
Revenue
₹259.7M
4.82%
1.00×
Cost of revenue
₹151.8M
4.86%
1.00×
Operating expenses
₹33.15M
4.73%
0.99×
Cash and investments
17.50%
Spread over hurdle
(2.39%)