117.0
Revenue₹M
174.4
182.3
193.9
205.2
219.5
234.2
248.6
268.7
288.8
312.3
122.1
7.31%
6.64%
71
13.41
Revenue growth%
28.12
29.11
28.23
27.58
26.56
28.00
27.93
30.00
31.95
30.91
8.98
30.00
28.18
26
6.04
Gross margin%
33.31
33.98
31.12
28.89
26.92
29.55
28.19
25.29
22.41
22.86
4.04
25.29
28.54
10
27.06
Operating margin%
15.71
15.54
17.43
16.40
18.58
16.57
15.99
18.72
18.70
16.23
18.71
16.57
16.48
86
14.40
Net margin%
25.89
25.37
28.10
26.76
25.01
23.60
25.82
23.78
26.76
29.28
6.93
25.82
25.85
59
34.23
P/E ratio (avg)x
33.34
37.06
36.79
34.27
35.23
38.90
40.70
44.51
48.15
44.24
22.20
44.24
37.98
90
11.86
EV/EBITx
16.19
18.66
21.42
23.62
23.76
27.65
31.27
36.39
38.66
41.98
36.97
36.39
25.70
13
12.52
FCF yield (avg)%
4.81
5.79
5.46
3.67
4.17
3.37
5.45
8.35
10.13
8.08
4.91
8.08
5.46
42
4.53
FCF margin%
8.65
11.14
11.30
9.64
8.86
8.94
10.74
10.95
13.39
13.35
28.21
10.95
10.84
51
1.239
FCF / Net incomex
1.174
1.231
1.235
1.349
1.284
1.290
1.335
1.464
1.537
1.555
0.989
1.464
1.313
78
14.02
ROIC%
11.85
14.58
15.50
13.95
14.61
16.91
19.09
21.43
22.88
21.85
4.01
21.43
16.21
63
29.65
Return on equity%
4.40
5.96
7.78
9.82
9.51
10.08
12.18
10.31
10.36
8.57
12.39
10.31
9.67
36
24.58
Return on assets%
11.85
9.70
6.77
8.05
10.61
8.10
6.78
6.57
5.56
3.16
17.38
6.57
7.41
73
4.03
EPS₹
1.66
1.81
1.80
1.81
1.98
1.72
1.62
1.69
1.78
1.92
4.15
(0.62%)
1.00%
—
8.92
EPS growth%
6.91
4.26
5.77
3.28
1.81
2.12
0.40
1.16
2.40
1.09
12.19
1.16
2.26
42
2.69
Bookvalue per sh₹
1.48
1.41
1.28
1.23
1.07
1.01
0.94
0.85
0.82
0.87
3.58
(3.96%)
(5.26%)
—
1.77
FCF per share₹
0.99
1.02
1.19
1.32
1.49
1.68
1.77
2.10
2.43
2.84
1.48
13.82%
10.99%
—
4.32
Dividend per sh₹
2.85
2.58
2.21
2.02
2.14
2.05
1.94
1.73
1.54
1.45
1.00
(7.48%)
(7.58%)
—
9.32
Div yield (avg)%
15.96
15.08
16.99
14.83
14.63
17.25
18.38
18.60
21.15
19.80
18.81
18.60
17.12
69
20.65
Payout ratio%
18.04
16.22
18.31
18.80
20.08
19.49
21.93
21.11
23.23
22.76
21.28
21.93
19.78
6
113.0
Shares (diluted)M
143.4
133.9
145.9
166.2
184.6
172.3
176.4
182.6
212.7
241.8
112.2
5.55%
6.13%
56
16.46
Buyback yield%
18.09
20.64
21.85
21.92
24.27
23.32
25.60
28.12
25.51
26.51
15.74
25.60
23.80
64
0.152
D/E ratiox
1.063
1.019
0.947
0.854
0.792
0.855
0.930
1.037
1.138
1.091
0.107
1.037
0.983
79
34.91
Enterprise value₹M
332.2
375.9
425.1
430.1
429.0
402.3
410.4
410.1
471.9
459.3
277.9
1.37%
3.95%
45
59.94
LT debt₹M
167.6
187.8
202.2
225.3
236.4
262.5
249.4
226.1
246.6
250.5
294.3
1.17%
4.46%
89
Revenue
₹312.3M
6.64%
1.00×
Cost of revenue
₹186.0M
6.70%
1.00×
Operating expenses
₹38.76M
6.73%
1.01×
Cash and investments
15.77%
Spread over hurdle
27.87%