200.3
Revenue₹M
276.2
291.4
311.7
341.7
368.8
395.7
421.1
444.7
475.8
503.9
206.1
6.44%
7.13%
65
18.34
Revenue growth%
24.15
23.76
24.15
25.67
27.99
30.61
32.34
32.37
32.63
32.28
18.14
32.34
29.30
46
19.39
Gross margin%
33.04
35.52
33.06
30.92
28.09
25.21
27.87
26.25
25.22
23.64
7.44
25.22
27.98
46
13.52
Operating margin%
9.20
8.09
10.48
11.78
10.10
11.18
13.55
16.28
16.81
19.20
3.72
16.28
11.48
49
14.57
Net margin%
9.90
12.43
10.41
11.47
12.76
13.12
11.99
13.61
14.10
15.50
16.04
13.61
12.60
67
8.875
P/E ratio (avg)x
12.46
14.62
14.53
15.62
18.24
19.27
20.73
20.22
20.28
22.20
10.30
20.28
18.75
67
26.03
EV/EBITx
40.75
45.95
47.34
49.14
47.32
53.56
60.79
57.51
61.65
68.45
32.95
60.79
51.35
33
17.82
FCF yield (avg)%
14.26
15.13
15.73
18.30
19.08
19.17
17.62
15.15
14.19
16.72
11.76
16.72
16.22
56
23.32
FCF margin%
4.36
3.55
2.74
0.66
1.39
4.06
1.93
4.07
5.07
5.54
10.93
4.07
3.81
61
0.899
FCF / Net incomex
0.804
0.763
0.703
0.688
0.752
0.850
0.920
0.956
0.970
0.915
1.059
0.920
0.827
78
18.99
ROIC%
10.42
12.30
12.25
10.97
8.18
6.33
9.28
7.26
8.55
11.19
16.25
8.55
9.85
24
13.11
Return on equity%
4.61
5.02
3.34
4.42
2.17
2.64
0.40
2.33
1.38
3.78
28.54
2.33
2.99
76
15.11
Return on assets%
5.49
3.01
0.48
3.38
3.65
5.25
6.27
8.04
9.32
9.79
25.13
8.04
5.37
30
4.99
EPS₹
16.64
16.18
14.62
14.10
12.41
13.49
13.38
11.66
11.09
11.14
5.56
(2.14%)
(4.38%)
—
15.12
EPS growth%
23.13
22.38
22.44
22.50
21.13
21.89
22.35
19.36
21.24
20.70
17.50
21.24
22.12
39
24.14
Bookvalue per sh₹
4.45
4.75
5.06
4.83
4.79
4.37
4.27
4.32
4.20
4.55
9.64
(1.01%)
0.56%
—
10.58
FCF per share₹
4.88
5.11
5.33
5.56
5.54
5.44
5.69
6.43
6.57
6.66
13.00
3.76%
3.24%
—
20.13
Dividend per sh₹
18.57
18.99
20.88
22.24
21.83
24.01
22.88
25.02
23.82
26.71
16.67
4.12%
4.00%
—
14.44
Div yield (avg)%
7.56
4.99
6.14
6.83
7.24
8.08
8.80
10.10
11.57
9.96
14.01
9.96
7.82
47
24.87
Payout ratio%
7.52
8.62
10.14
11.64
13.47
14.39
15.77
17.56
15.94
16.21
18.13
15.94
13.93
47
21.24
Shares (diluted)M
24.67
27.25
27.30
30.42
32.92
35.95
38.90
42.55
43.04
42.67
20.65
5.32%
6.22%
44
8.70
Buyback yield%
9.82
10.19
7.27
8.73
6.14
7.64
10.22
12.48
13.17
13.65
16.82
12.48
10.00
49
0.661
D/E ratiox
0.974
0.862
0.804
0.843
0.848
0.752
0.812
0.900
0.946
0.879
1.118
0.879
0.855
14
48.46
Enterprise value₹M
522.4
571.6
630.2
667.3
730.9
649.7
593.7
625.6
689.2
686.2
499.6
(1.25%)
3.65%
61
359.4
LT debt₹M
441.9
512.2
556.1
595.9
588.8
695.2
679.5
736.8
835.8
961.2
364.1
10.30%
9.45%
16
Revenue
₹503.9M
7.13%
1.00×
Cost of revenue
₹294.2M
7.13%
1.00×
Operating expenses
₹116.7M
6.92%
0.98×
Goodwill & intangibles
17.66%
Cash and investments
16.71%
Spread over hurdle
61.09%