237.9
Revenue₹M
128.2
137.5
146.8
153.8
161.1
170.6
184.8
198.9
212.4
229.1
254.0
7.30%
6.89%
53
17.97
Revenue growth%
14.16
13.92
15.41
13.69
14.87
17.51
18.63
18.27
15.50
15.86
24.65
17.51
15.45
58
7.97
Gross margin%
12.64
15.34
14.00
12.81
12.53
12.12
13.02
11.53
10.07
12.34
17.97
12.12
12.59
65
28.83
Operating margin%
17.74
15.51
17.83
19.19
20.32
17.93
19.44
22.01
21.27
22.53
13.05
21.27
19.31
20
23.06
Net margin%
29.24
31.98
30.36
30.74
30.03
31.14
32.18
29.37
26.53
24.26
8.89
29.37
30.19
74
28.98
P/E ratio (avg)x
13.98
14.30
15.14
14.68
15.88
14.27
14.42
13.32
12.40
12.79
12.48
13.32
14.28
32
23.51
EV/EBITx
7.970
9.010
8.864
9.493
8.887
8.159
7.347
7.674
8.153
8.863
24.93
8.153
8.511
88
19.45
FCF yield (avg)%
31.17
33.96
32.87
34.06
35.31
34.51
36.28
37.79
39.97
37.17
12.89
37.17
34.91
64
17.90
FCF margin%
10.89
8.68
10.97
12.70
14.83
12.35
9.92
8.88
9.64
7.51
29.75
9.64
10.41
39
0.395
FCF / Net incomex
0.497
0.527
0.570
0.574
0.586
0.574
0.647
0.652
0.656
0.754
0.347
0.652
0.580
88
6.75
ROIC%
29.01
27.45
26.10
23.85
24.73
22.62
21.09
22.72
25.60
28.56
18.29
22.72
25.17
33
21.80
Return on equity%
13.72
12.29
10.55
8.71
9.81
6.89
8.56
8.82
6.66
6.19
27.67
6.89
8.76
48
6.85
Return on assets%
4.02
2.62
2.79
3.72
1.41
0.40
0.40
0.40
0.88
3.69
17.59
0.40
2.02
72
2.49
EPS₹
0.90
0.94
1.01
1.14
1.10
1.09
1.18
1.20
1.15
1.19
2.65
1.46%
2.85%
—
15.75
EPS growth%
8.84
9.76
12.01
13.42
13.68
15.29
16.49
19.15
19.57
19.21
3.47
19.15
14.48
47
1.84
Bookvalue per sh₹
1.30
1.38
1.62
1.76
1.71
1.68
1.93
2.06
2.08
2.14
1.93
4.60%
6.16%
—
3.02
FCF per share₹
1.07
1.01
0.92
1.03
1.15
1.17
1.34
1.38
1.37
1.52
1.77
5.79%
4.88%
—
2.48
Dividend per sh₹
2.84
3.30
3.33
3.75
4.43
5.11
5.32
5.35
5.98
6.11
0.96
6.67%
10.10%
—
11.27
Div yield (avg)%
15.97
14.46
16.77
19.04
18.59
18.94
20.46
22.96
21.39
21.17
26.65
21.17
18.99
61
14.37
Payout ratio%
13.21
14.32
16.38
14.03
15.32
14.76
15.78
13.29
11.97
11.80
4.79
13.29
14.17
77
49.41
Shares (diluted)M
85.28
101.5
111.9
110.4
110.7
117.2
118.4
124.7
123.0
122.2
47.50
2.00%
4.67%
9
5.11
Buyback yield%
21.28
21.92
22.69
21.66
20.34
20.21
23.03
24.67
26.80
24.88
16.17
24.67
22.30
27
1.370
D/E ratiox
1.405
1.571
1.596
1.770
1.851
1.830
1.834
1.964
1.934
1.795
0.692
1.834
1.813
26
252.8
Enterprise value₹M
155.7
170.4
190.0
189.2
180.7
191.8
202.9
220.1
209.5
221.1
166.8
4.12%
3.15%
13
238.0
LT debt₹M
164.3
166.1
188.5
185.9
176.0
200.7
205.0
195.1
227.3
238.5
257.4
6.27%
3.24%
52
Revenue
₹229.1M
6.89%
1.00×
Cost of revenue
₹131.9M
6.60%
0.97×
Operating expenses
₹56.00M
6.88%
1.00×
Property and equipment
19.08%
Cash and investments
18.87%
Goodwill & intangibles
16.72%
Spread over hurdle
(5.84%)