101.7
Revenue₹M
173.3
185.6
193.2
203.4
214.5
229.8
240.2
256.1
273.2
291.7
108.5
6.35%
5.85%
77
11.90
Revenue growth%
20.85
20.26
17.31
16.23
15.21
17.84
15.81
16.58
14.88
15.55
19.04
15.81
16.41
12
3.78
Gross margin%
17.19
18.83
20.38
23.17
24.33
22.69
21.32
21.86
23.19
22.81
10.91
22.69
22.27
90
11.69
Operating margin%
11.17
10.84
11.51
9.68
11.68
14.29
11.34
9.00
6.36
5.15
15.15
9.00
11.01
25
11.52
Net margin%
30.68
31.27
31.10
32.07
33.20
34.97
32.63
32.34
33.46
31.57
14.19
32.63
32.21
71
24.00
P/E ratio (avg)x
25.90
28.51
27.35
28.48
28.64
29.62
29.82
29.21
32.25
35.56
33.58
29.82
28.93
10
26.33
EV/EBITx
19.79
19.88
20.42
19.56
21.62
23.73
22.10
20.70
18.49
17.50
13.47
20.70
20.15
61
11.53
FCF yield (avg)%
1.80
4.68
5.73
3.83
3.96
5.65
3.03
1.95
4.44
1.78
6.10
3.03
3.90
47
5.87
FCF margin%
19.47
16.90
17.48
17.45
18.61
19.91
20.91
21.24
23.76
25.21
10.81
21.24
19.69
88
1.161
FCF / Net incomex
1.752
2.017
2.339
2.293
2.656
3.045
3.061
3.541
3.873
4.147
0.233
3.541
2.851
18
3.72
ROIC%
20.02
21.13
22.99
24.58
26.07
24.21
25.52
25.29
22.74
22.59
17.22
24.21
23.60
18
8.58
Return on equity%
12.18
13.25
11.97
12.23
9.51
10.18
9.10
11.78
9.37
8.07
17.08
9.37
10.98
74
20.55
Return on assets%
4.32
5.59
7.17
4.32
7.24
10.22
8.98
10.55
10.45
9.75
18.91
10.22
8.11
54
4.33
EPS₹
8.64
8.46
9.52
9.85
9.60
10.95
11.67
13.07
14.37
15.49
4.76
10.05%
6.19%
—
28.90
EPS growth%
19.53
19.97
21.50
21.60
22.23
19.99
19.91
22.73
23.62
21.21
28.83
21.21
21.35
42
6.11
Bookvalue per sh₹
1.46
1.44
1.42
1.52
1.41
1.29
1.21
1.30
1.27
1.23
1.63
(2.79%)
(2.35%)
—
2.40
FCF per share₹
8.60
7.89
8.04
9.21
10.30
9.42
9.50
9.75
11.20
11.10
3.17
1.50%
3.28%
—
2.14
Dividend per sh₹
4.75
4.81
4.81
4.13
3.62
3.25
2.87
2.48
2.67
2.77
5.09
(5.21%)
(6.04%)
—
25.78
Div yield (avg)%
11.86
13.35
15.80
13.02
11.78
10.98
11.60
11.50
13.79
13.54
9.11
11.60
12.44
35
20.53
Payout ratio%
10.94
8.52
7.84
8.94
11.74
11.70
13.56
16.39
16.57
14.03
14.20
14.03
11.72
79
24.53
Shares (diluted)M
27.59
29.96
30.59
32.12
30.25
29.05
28.70
30.19
28.90
27.06
25.38
(2.21%)
0.95%
92
3.27
Buyback yield%
11.20
10.63
11.83
9.57
10.62
8.13
7.72
5.06
7.33
7.13
25.26
7.33
8.85
17
1.064
D/E ratiox
0.673
0.591
0.540
0.571
0.530
0.488
0.530
0.484
0.436
0.403
0.900
0.484
0.530
56
185.1
Enterprise value₹M
72.99
73.22
70.88
59.90
62.79
58.15
51.45
46.44
39.95
40.97
53.64
(8.18%)
(5.26%)
16
210.2
LT debt₹M
254.5
225.8
224.8
233.7
250.6
278.2
284.6
281.8
271.1
256.3
156.4
0.45%
0.66%
41
Revenue
₹291.7M
5.85%
1.00×
Cost of revenue
₹139.1M
6.08%
1.02×
Operating expenses
₹69.86M
5.37%
0.96×
Cash and investments
17.60%
Property and equipment
17.07%
Spread over hurdle
(0.03%)