10.26
Revenue₹M
196.0
209.7
220.5
231.3
247.2
253.3
264.9
274.9
293.3
299.9
10.94
3.94%
4.57%
85
20.58
Revenue growth%
14.99
17.41
19.23
17.27
18.26
19.65
19.89
19.97
21.88
24.03
19.85
19.97
19.44
17
16.78
Gross margin%
12.13
12.21
10.30
13.08
12.36
10.90
13.19
11.40
13.46
13.08
12.36
13.08
12.28
19
25.79
Operating margin%
14.36
12.17
9.98
8.78
11.63
9.92
11.21
10.87
12.04
13.66
14.35
11.21
11.42
59
11.15
Net margin%
9.84
11.15
11.19
10.03
11.71
9.28
8.35
10.39
8.98
7.79
13.46
8.98
9.93
47
14.66
P/E ratio (avg)x
9.910
11.17
12.55
12.78
12.81
12.28
11.80
12.55
11.79
11.57
21.11
11.80
12.04
5
21.58
EV/EBITx
8.288
8.166
8.155
8.920
9.755
10.39
10.00
10.81
10.07
8.922
24.74
10.07
9.339
78
27.96
FCF yield (avg)%
0.40
1.95
3.35
1.90
0.40
2.48
2.85
4.78
2.00
0.40
22.16
2.48
1.98
55
10.13
FCF margin%
19.84
17.84
18.93
17.10
16.81
19.79
21.16
23.99
25.31
26.74
5.78
23.99
19.81
81
0.466
FCF / Net incomex
0.197
0.186
0.211
0.223
0.247
0.244
0.230
0.233
0.213
0.196
1.672
0.230
0.218
44
18.69
ROIC%
15.02
14.93
17.90
18.05
17.87
20.55
18.77
19.66
17.47
18.14
21.12
18.77
17.98
22
2.54
Return on equity%
5.19
2.79
4.17
3.97
4.80
3.61
5.81
8.20
10.21
11.85
22.37
8.20
5.00
86
3.63
Return on assets%
27.46
29.94
32.86
35.72
37.48
38.44
37.38
36.46
37.57
36.41
14.37
37.38
36.44
36
23.93
EPS₹
12.51
13.81
14.13
13.92
13.46
12.76
13.84
14.16
13.22
14.69
25.35
1.75%
2.98%
—
9.93
EPS growth%
16.54
15.94
17.27
16.45
15.24
13.63
12.24
11.40
8.64
6.95
5.27
11.40
14.44
59
7.33
Bookvalue per sh₹
32.38
35.36
37.40
42.53
48.77
47.71
52.22
53.63
61.01
70.42
7.23
7.62%
9.82%
—
12.39
FCF per share₹
6.50
5.75
5.07
4.93
4.51
4.67
4.18
3.69
3.33
3.18
25.27
(6.74%)
(6.52%)
—
23.14
Dividend per sh₹
10.45
10.42
10.96
10.66
9.77
10.84
10.33
10.77
11.51
12.48
17.71
5.01%
1.10%
—
26.86
Div yield (avg)%
1.80
1.21
3.80
1.62
0.76
0.95
0.40
2.27
0.40
0.40
12.84
0.40
1.08
90
18.68
Payout ratio%
20.28
21.95
22.11
19.37
18.40
16.99
14.78
13.82
12.44
12.76
16.97
13.82
17.70
85
5.603
Shares (diluted)M
8.902
8.730
9.505
9.664
9.404
9.393
10.91
11.92
11.72
13.31
5.621
7.20%
5.22%
91
22.85
Buyback yield%
9.26
10.05
10.64
8.90
8.07
6.70
9.00
11.95
13.47
14.94
2.32
11.95
9.65
89
1.464
D/E ratiox
0.726
0.715
0.688
0.704
0.663
0.689
0.727
0.665
0.642
0.617
0.243
0.665
0.689
63
103.2
Enterprise value₹M
181.5
197.0
205.4
195.7
208.1
240.9
259.6
297.7
346.5
359.1
76.17
11.53%
6.68%
86
96.97
LT debt₹M
256.8
254.2
278.9
291.8
311.1
345.8
337.5
309.8
295.8
297.8
51.39
(0.87%)
1.68%
37
Revenue
₹299.9M
4.57%
1.00×
Cost of revenue
₹187.4M
4.31%
0.98×
Operating expenses
₹67.54M
4.57%
1.00×
Cash and investments
17.75%
Goodwill & intangibles
17.51%
Property and equipment
16.31%
Spread over hurdle
(6.78%)