82.55
Revenue₹M
153.5
156.4
160.2
167.4
173.0
183.3
192.1
197.8
208.2
215.8
89.38
4.52%
3.95%
22
6.40
Revenue growth%
16.22
17.21
15.94
16.81
17.69
17.00
18.95
21.34
23.64
25.73
21.43
21.34
17.45
93
16.78
Gross margin%
24.36
21.39
23.81
22.17
24.74
23.44
21.30
22.81
22.73
23.29
15.48
22.81
23.05
62
10.86
Operating margin%
6.16
7.28
8.24
5.93
3.53
6.21
4.40
3.02
3.43
6.16
27.39
4.40
6.04
7
25.41
Net margin%
4.48
3.07
1.73
3.53
1.30
0.40
0.40
0.40
2.99
3.43
21.57
0.40
2.36
36
23.38
P/E ratio (avg)x
11.83
11.19
11.19
11.89
11.85
11.23
10.51
9.653
8.828
8.086
29.04
9.653
11.19
92
17.86
EV/EBITx
20.57
22.34
20.60
19.47
19.08
20.13
18.80
19.81
22.72
23.72
16.75
20.13
20.35
14
18.00
FCF yield (avg)%
16.20
19.06
21.37
21.73
20.58
22.75
24.36
26.12
25.31
24.07
11.20
24.36
22.24
88
9.59
FCF margin%
23.72
23.63
25.62
27.38
27.56
25.21
26.04
23.72
26.16
26.35
18.27
26.04
25.83
10
0.310
FCF / Net incomex
3.179
3.671
3.900
3.922
3.916
4.229
4.997
5.811
6.233
7.232
0.829
5.811
4.075
94
26.46
ROIC%
23.96
26.58
24.83
23.24
23.83
23.85
25.12
25.08
24.01
26.99
22.63
25.08
24.42
38
26.40
Return on equity%
19.98
17.58
14.62
14.82
17.38
16.83
17.31
18.69
21.09
20.45
22.97
18.69
17.48
26
5.55
Return on assets%
28.09
30.94
32.25
30.44
32.46
29.55
30.73
30.93
33.83
35.04
4.92
30.93
30.93
48
0.44
EPS₹
1.37
1.51
1.81
1.88
2.20
2.64
2.93
3.13
3.67
4.11
0.46
13.30%
13.58%
—
12.70
EPS growth%
26.32
25.64
26.18
24.65
24.34
23.76
24.26
23.28
25.50
25.23
12.58
24.26
24.94
60
0.18
Bookvalue per sh₹
0.32
0.31
0.26
0.24
0.24
0.21
0.21
0.18
0.16
0.14
0.71
(10.67%)
(8.15%)
—
0.17
FCF per share₹
0.55
0.53
0.50
0.56
0.56
0.52
0.56
0.59
0.61
0.65
0.51
3.17%
2.70%
—
0.20
Dividend per sh₹
0.92
1.12
1.11
1.34
1.45
1.61
1.63
1.94
2.30
2.29
0.56
9.56%
9.85%
—
27.79
Div yield (avg)%
9.37
9.02
10.80
13.53
14.16
14.59
14.66
16.69
13.87
14.36
27.70
14.59
14.02
80
22.42
Payout ratio%
4.55
1.99
4.10
2.37
2.94
0.40
0.40
2.25
0.40
0.49
24.23
0.40
2.12
69
152.5
Shares (diluted)M
232.2
231.3
231.1
240.7
262.3
310.5
314.8
352.8
412.6
446.9
152.7
11.25%
8.27%
53
27.81
Buyback yield%
24.28
26.49
24.34
22.92
22.55
23.86
23.83
26.83
24.05
22.98
20.01
23.86
23.96
84
1.794
D/E ratiox
0.206
0.240
0.238
0.248
0.282
0.269
0.309
0.358
0.358
0.388
1.559
0.358
0.276
78
160.1
Enterprise value₹M
66.37
60.88
60.76
58.18
59.76
61.70
58.78
53.49
53.14
56.49
127.4
(1.12%)
(1.44%)
66
86.98
LT debt₹M
309.5
346.0
346.3
344.7
344.9
380.2
431.7
433.1
459.0
552.7
146.3
9.89%
6.84%
72
Revenue
₹215.8M
3.95%
1.00×
Cost of revenue
₹118.9M
4.01%
1.01×
Operating expenses
₹35.66M
3.92%
1.00×
Cash and investments
14.76%
Spread over hurdle
12.10%