134.2
Revenue₹M
110.6
114.0
118.9
124.0
129.2
131.0
133.4
138.1
146.7
149.0
146.4
2.89%
3.59%
73
16.87
Revenue growth%
31.87
31.33
28.37
29.43
29.08
27.54
25.92
23.06
21.50
23.18
22.51
23.18
27.95
19
14.87
Gross margin%
7.06
6.09
4.12
4.58
6.48
5.98
4.62
4.35
1.72
0.40
29.28
4.35
4.60
20
3.64
Operating margin%
9.44
11.82
10.56
9.16
8.65
6.16
6.26
5.12
4.98
4.22
3.41
5.12
7.45
29
14.30
Net margin%
26.42
26.37
24.49
27.33
29.27
30.65
31.76
33.35
32.09
32.23
27.90
32.09
29.96
85
30.52
P/E ratio (avg)x
28.82
31.17
33.50
29.22
30.58
26.34
22.93
23.39
23.60
23.54
25.72
23.54
27.58
83
32.05
EV/EBITx
33.62
33.15
36.02
36.78
37.90
41.14
37.66
41.64
43.32
43.32
31.74
41.64
37.78
51
29.35
FCF yield (avg)%
7.32
8.33
5.73
6.93
7.53
8.15
7.58
5.21
6.03
4.02
20.71
6.03
7.13
68
23.06
FCF margin%
7.00
8.42
9.51
7.80
7.85
8.76
9.83
7.24
10.12
7.63
11.59
8.76
8.13
50
0.134
FCF / Net incomex
0.811
0.804
0.824
0.741
0.722
0.646
0.633
0.618
0.636
0.652
0.605
0.636
0.687
63
15.15
ROIC%
29.46
31.00
29.74
27.09
24.48
23.76
21.06
23.01
22.76
22.60
25.92
22.76
24.12
55
9.88
Return on equity%
0.40
2.24
0.40
2.40
1.39
0.40
3.16
2.61
5.47
4.53
27.31
3.16
2.32
88
6.26
Return on assets%
5.36
3.40
0.91
0.40
2.09
2.91
1.31
1.33
3.32
1.38
26.20
1.38
1.74
43
4.37
EPS₹
5.83
6.15
7.33
8.56
10.31
10.20
11.42
11.72
11.63
11.30
4.83
1.85%
6.70%
—
25.23
EPS growth%
8.19
6.33
5.42
5.18
6.45
6.94
7.74
9.06
11.21
14.15
19.89
9.06
7.34
87
5.45
Bookvalue per sh₹
3.29
2.84
3.02
3.06
2.73
2.86
3.03
2.63
2.89
2.71
6.56
(0.11%)
(1.46%)
—
5.86
FCF per share₹
3.83
4.09
4.26
4.78
4.36
4.94
4.59
4.32
4.03
4.14
1.30
(1.03%)
2.11%
—
2.81
Dividend per sh₹
6.55
6.99
6.29
5.78
4.99
4.67
4.84
4.18
3.98
3.57
2.20
(6.46%)
(5.59%)
—
14.39
Div yield (avg)%
21.73
19.24
16.95
14.74
15.12
18.08
19.26
19.68
22.42
19.67
23.11
19.67
19.25
37
3.00
Payout ratio%
4.37
7.07
9.61
9.41
6.50
3.54
2.81
0.40
1.27
4.24
12.82
2.81
4.30
5
21.52
Shares (diluted)M
20.78
22.47
22.83
23.63
20.60
20.14
21.98
23.12
21.06
19.54
21.09
(1.05%)
(1.56%)
67
9.63
Buyback yield%
28.08
29.12
30.85
32.38
34.64
34.75
35.50
37.96
37.61
39.80
11.41
37.61
34.69
36
1.742
D/E ratiox
0.548
0.659
0.660
0.678
0.792
0.780
0.921
1.103
1.294
1.309
1.346
1.103
0.786
61
95.74
Enterprise value₹M
124.7
130.8
128.6
123.1
114.3
97.63
103.3
90.34
91.34
83.60
127.3
(6.06%)
(3.41%)
89
13.20
LT debt₹M
136.8
164.5
196.4
195.7
224.9
247.8
247.4
293.3
348.9
385.9
122.1
11.40%
12.44%
24
Revenue
₹149.0M
3.59%
1.00×
Cost of revenue
₹79.73M
3.85%
1.03×
Operating expenses
₹31.23M
3.30%
0.97×
Goodwill & intangibles
19.64%
Cash and investments
16.89%
Spread over hurdle
86.89%