351.3
Revenue₹M
182.2
193.9
209.5
231.6
250.8
265.9
292.2
320.8
347.6
382.1
378.3
8.79%
8.65%
55
6.30
Revenue growth%
20.03
22.18
24.63
22.26
23.13
22.30
24.05
26.78
25.59
26.64
4.83
25.59
23.59
58
15.09
Gross margin%
15.69
17.87
16.81
15.73
17.71
15.09
13.83
15.84
16.16
18.60
26.65
15.84
16.00
78
16.47
Operating margin%
26.20
28.60
28.89
26.83
27.86
27.89
27.98
27.76
26.51
24.74
19.73
27.76
27.81
70
12.34
Net margin%
26.46
27.70
28.09
27.35
27.49
28.78
27.84
27.57
25.26
25.49
25.88
27.57
27.53
41
12.59
P/E ratio (avg)x
18.78
20.13
20.86
21.47
21.62
20.66
21.60
19.90
17.10
15.25
35.00
19.90
20.40
43
31.27
EV/EBITx
29.70
29.12
33.31
31.17
32.04
35.61
37.22
39.62
45.78
47.07
14.86
39.62
34.46
36
10.71
FCF yield (avg)%
26.41
28.89
31.69
31.26
31.53
31.80
31.00
31.81
29.33
27.52
20.73
31.00
31.13
72
18.04
FCF margin%
12.81
13.84
15.68
14.52
13.96
11.02
11.93
8.99
9.65
6.84
4.93
9.65
12.37
30
1.350
FCF / Net incomex
1.814
2.049
2.228
2.143
2.319
2.382
2.425
2.573
2.937
2.880
1.592
2.573
2.351
73
8.78
ROIC%
14.46
11.99
9.70
8.07
10.71
8.53
7.27
9.23
9.18
10.60
25.22
9.18
9.46
12
16.02
Return on equity%
18.78
21.25
19.84
20.22
19.77
22.60
22.89
23.48
21.46
21.73
26.47
22.60
21.35
7
21.58
Return on assets%
6.76
4.28
6.56
5.33
6.50
9.21
6.77
8.04
9.29
11.30
7.19
9.21
6.76
14
3.86
EPS₹
2.93
3.04
3.24
3.23
3.09
3.11
3.36
3.06
2.96
2.96
4.30
(0.88%)
0.44%
—
27.42
EPS growth%
7.67
5.65
6.94
7.19
5.71
2.88
0.40
0.95
0.40
0.40
12.24
0.40
4.27
94
5.81
Bookvalue per sh₹
7.22
7.70
7.10
7.14
6.81
6.61
5.64
5.11
5.46
5.06
3.53
(5.78%)
(3.36%)
—
4.01
FCF per share₹
3.60
3.39
3.25
3.63
3.96
4.10
4.79
5.02
5.24
5.60
1.89
7.19%
4.01%
—
7.46
Dividend per sh₹
5.36
5.93
6.64
7.54
8.51
8.23
8.17
9.66
10.12
10.75
6.31
4.78%
7.33%
—
13.26
Div yield (avg)%
19.21
16.25
14.08
14.63
12.21
14.70
16.22
17.00
16.32
18.57
11.93
16.32
16.23
82
18.33
Payout ratio%
2.41
1.19
2.63
0.40
1.35
0.40
0.40
1.35
0.40
0.40
26.66
0.40
0.79
21
34.95
Shares (diluted)M
39.56
43.99
39.64
38.51
35.81
32.67
32.56
31.90
30.20
26.96
34.53
(5.52%)
(2.65%)
69
18.52
Buyback yield%
19.08
20.01
21.43
21.02
21.26
18.89
16.99
17.61
19.51
18.05
14.64
18.05
19.29
11
1.645
D/E ratiox
1.058
1.135
1.247
1.257
1.340
1.289
1.399
1.328
1.275
1.183
0.425
1.289
1.266
32
29.22
Enterprise value₹M
47.96
52.90
55.68
53.05
58.97
59.90
64.89
65.60
67.77
66.67
247.3
2.48%
2.70%
47
372.1
LT debt₹M
243.1
262.0
256.2
257.4
274.9
306.3
323.2
312.2
343.3
382.8
350.2
6.84%
4.69%
53
Revenue
₹382.1M
8.65%
1.00×
Cost of revenue
₹249.6M
8.84%
1.02×
Operating expenses
₹64.80M
7.58%
0.91×
Goodwill & intangibles
17.41%
Cash and investments
16.19%
Spread over hurdle
(5.10%)