151.8
Revenue₹M
218.6
233.3
249.5
269.1
287.3
300.4
321.5
347.8
376.8
406.9
159.4
7.21%
7.08%
73
17.12
Revenue growth%
18.67
17.83
16.32
18.97
20.31
22.62
23.10
20.64
22.59
24.38
4.68
22.62
20.48
72
17.45
Gross margin%
15.30
16.37
19.02
17.16
17.86
19.82
20.16
19.15
18.26
17.96
18.63
19.15
18.11
89
25.20
Operating margin%
13.00
13.69
14.09
15.79
13.81
16.25
14.97
15.03
15.72
14.63
12.34
15.03
14.80
79
10.07
Net margin%
30.14
32.80
29.98
30.01
30.77
28.30
26.47
25.45
25.79
22.90
26.96
25.79
29.14
38
18.53
P/E ratio (avg)x
54.35
57.53
60.22
65.44
65.19
73.26
86.32
96.39
106.4
111.2
11.81
96.39
69.35
24
29.34
EV/EBITx
38.56
41.51
42.71
45.13
42.18
44.11
44.26
48.24
54.59
61.38
35.80
48.24
44.18
39
19.44
FCF yield (avg)%
6.84
5.09
6.87
4.15
6.74
7.88
8.76
8.04
5.66
3.32
29.35
7.88
6.79
22
2.57
FCF margin%
0.40
3.09
4.29
1.39
1.36
3.99
3.63
1.41
1.34
0.40
25.34
1.41
1.40
18
1.300
FCF / Net incomex
0.438
0.452
0.454
0.482
0.433
0.405
0.416
0.435
0.392
0.342
1.686
0.405
0.434
42
20.04
ROIC%
9.16
9.08
8.72
6.07
7.03
5.09
3.91
5.92
5.11
7.46
4.93
5.11
6.55
90
27.21
Return on equity%
25.64
23.98
23.07
25.38
23.35
21.17
22.41
24.89
26.39
23.48
27.37
23.48
23.73
89
22.02
Return on assets%
8.39
10.30
7.82
10.13
11.68
9.53
10.80
12.81
10.08
10.72
20.30
10.72
10.22
28
5.33
EPS₹
12.80
14.24
14.87
15.39
15.37
14.83
15.29
15.20
15.52
17.12
5.53
2.18%
3.98%
—
18.49
EPS growth%
10.01
8.72
7.66
8.43
5.60
2.76
1.55
4.26
5.15
2.19
19.69
2.76
5.38
65
2.22
Bookvalue per sh₹
10.04
10.76
10.58
10.88
10.50
10.96
11.30
13.00
13.70
12.96
2.75
4.30%
2.20%
—
2.13
FCF per share₹
5.50
4.91
5.31
5.64
5.40
4.90
4.46
4.90
4.48
4.75
6.15
(2.52%)
(0.84%)
—
1.79
Dividend per sh₹
3.30
3.05
3.14
3.29
3.03
3.04
3.02
3.12
3.37
3.85
11.38
4.87%
1.98%
—
4.53
Div yield (avg)%
24.03
26.37
25.16
24.24
23.90
26.58
25.26
23.29
20.40
19.13
10.84
23.29
24.13
57
6.94
Payout ratio%
23.78
20.95
20.70
22.69
21.45
20.18
22.19
24.72
24.38
24.30
19.80
24.30
22.44
81
18.48
Shares (diluted)M
20.74
20.19
19.72
21.41
22.33
19.63
16.77
14.57
13.21
13.46
18.77
(9.63%)
(4.12%)
12
28.85
Buyback yield%
20.56
20.69
20.74
19.51
17.70
15.10
14.74
13.21
12.39
9.97
18.30
13.21
16.40
66
1.138
D/E ratiox
0.158
0.156
0.165
0.172
0.182
0.203
0.230
0.218
0.218
0.225
1.327
0.218
0.193
46
285.2
Enterprise value₹M
303.4
325.0
308.5
333.7
364.4
341.4
355.0
388.3
379.7
412.9
298.6
2.53%
2.42%
77
405.5
LT debt₹M
136.0
127.0
125.8
122.1
120.5
110.6
101.3
104.8
108.4
114.8
71.27
(0.97%)
(2.15%)
43
Revenue
₹406.9M
7.08%
1.00×
Cost of revenue
₹283.2M
7.09%
1.00×
Operating expenses
₹71.64M
6.60%
0.96×
Cash and investments
18.03%
Property and equipment
16.26%
Spread over hurdle
68.27%