120.8
Revenue₹M
200.1
202.1
207.6
209.1
208.5
215.9
216.7
218.2
218.8
224.8
123.4
1.52%
1.60%
22
11.18
Revenue growth%
30.97
29.42
29.22
27.02
28.02
28.54
28.36
26.49
24.58
26.60
17.08
26.60
28.19
50
9.59
Gross margin%
14.70
12.24
11.49
11.45
13.37
10.85
12.63
12.48
12.09
14.62
27.24
12.48
12.36
50
22.83
Operating margin%
22.46
21.03
18.38
17.07
16.84
16.81
19.48
18.58
16.83
18.72
5.49
18.58
18.48
19
10.45
Net margin%
4.89
7.82
6.16
4.31
6.84
9.74
6.89
5.43
2.65
2.34
9.32
5.43
5.80
87
25.05
P/E ratio (avg)x
38.39
40.76
43.26
42.04
45.54
44.52
47.07
46.76
51.67
59.70
7.241
47.07
45.03
69
31.74
EV/EBITx
12.66
12.18
12.45
13.43
13.31
13.40
13.56
14.09
12.48
11.25
17.95
13.40
12.99
10
9.08
FCF yield (avg)%
36.89
38.16
38.44
38.77
41.62
44.56
43.51
45.34
45.09
42.93
13.03
44.56
42.27
45
19.28
FCF margin%
18.51
20.75
21.83
24.32
22.08
23.33
23.77
21.95
21.49
22.57
26.19
22.57
22.01
22
0.213
FCF / Net incomex
2.315
2.584
2.636
2.666
3.081
3.125
3.151
3.169
3.352
3.365
0.548
3.169
3.103
58
18.43
ROIC%
20.75
19.58
19.17
16.21
13.87
12.43
10.72
10.64
10.87
10.50
11.80
10.72
13.15
63
26.20
Return on equity%
17.18
19.17
19.42
16.79
18.29
18.40
19.42
20.52
21.65
24.43
5.32
20.52
19.29
60
9.58
Return on assets%
8.00
8.09
6.25
7.88
7.33
9.98
10.66
9.65
8.44
9.45
28.90
9.65
8.27
25
3.36
EPS₹
11.58
11.87
11.15
12.78
13.60
12.44
12.39
13.78
13.65
13.24
3.44
(0.53%)
2.73%
—
15.64
EPS growth%
7.49
5.37
4.63
7.00
6.27
7.65
7.43
6.38
7.72
6.72
2.78
7.43
6.86
13
3.91
Bookvalue per sh₹
13.21
12.08
13.30
15.05
15.47
16.37
15.23
14.01
15.56
15.76
10.17
0.37%
2.06%
—
7.39
FCF per share₹
6.97
8.03
9.16
9.76
11.02
10.38
11.33
12.19
12.48
12.48
1.97
2.51%
5.69%
—
3.37
Dividend per sh₹
3.13
3.11
3.30
3.38
3.71
4.49
4.92
5.93
6.49
6.47
3.88
11.78%
7.55%
—
18.20
Div yield (avg)%
34.63
37.23
36.59
36.78
39.61
39.92
42.07
41.57
43.36
43.98
13.81
42.07
39.76
29
21.65
Payout ratio%
19.86
20.03
21.89
19.86
17.10
16.00
17.11
15.20
16.29
15.16
4.70
16.00
17.11
15
10.86
Shares (diluted)M
18.73
20.24
22.77
26.93
26.48
29.91
29.96
36.17
42.75
51.76
10.82
14.35%
10.53%
73
23.67
Buyback yield%
20.12
17.90
15.78
16.65
18.26
17.88
18.06
19.66
21.82
24.32
2.22
19.66
18.16
27
1.234
D/E ratiox
0.218
0.225
0.226
0.200
0.187
0.182
0.174
0.185
0.198
0.205
0.524
0.185
0.199
39
26.06
Enterprise value₹M
84.87
74.52
67.10
66.56
66.55
60.64
64.60
65.49
65.51
58.15
59.88
(2.66%)
(2.96%)
30
154.5
LT debt₹M
107.4
125.5
149.6
155.3
179.7
214.4
211.6
234.3
228.4
222.1
140.6
4.33%
7.69%
30
Revenue
₹224.8M
1.60%
1.00×
Cost of revenue
₹136.7M
1.47%
0.99×
Operating expenses
₹52.26M
1.56%
1.00×
Cash and investments
16.97%
Spread over hurdle
(3.30%)