383.3
Revenue₹M
201.9
221.1
242.7
265.1
290.5
316.9
344.1
374.4
405.6
451.0
394.5
9.20%
9.40%
83
17.33
Revenue growth%
30.33
30.76
27.85
27.69
29.31
30.49
29.81
32.13
29.59
29.24
7.07
29.81
29.70
12
9.12
Gross margin%
12.23
12.53
14.93
17.61
20.01
17.04
17.84
15.71
16.80
19.53
20.92
17.04
16.92
88
3.15
Operating margin%
6.25
7.14
5.75
6.65
8.52
10.95
9.30
6.49
3.59
3.91
29.69
6.49
6.57
38
16.05
Net margin%
9.66
9.51
11.49
9.69
9.01
11.99
14.41
14.57
15.22
16.74
24.24
14.57
11.74
35
14.71
P/E ratio (avg)x
11.55
12.14
11.49
10.74
11.75
12.24
13.27
12.46
13.32
13.49
17.07
13.27
12.19
20
34.49
EV/EBITx
8.461
10.08
10.67
12.17
13.00
12.84
15.14
15.22
16.92
18.40
36.19
15.22
12.92
92
29.02
FCF yield (avg)%
32.94
35.17
38.17
35.33
35.33
36.63
34.18
33.66
32.32
31.72
20.57
33.66
34.67
25
25.33
FCF margin%
23.65
26.16
26.95
26.19
28.93
28.88
29.23
30.11
29.47
31.57
18.53
29.47
28.91
94
1.062
FCF / Net incomex
1.231
1.322
1.563
1.880
2.049
2.410
2.686
3.247
3.830
3.826
1.769
3.247
2.230
53
29.26
ROIC%
5.36
2.93
5.77
7.20
7.12
7.66
8.67
7.51
7.22
5.64
5.69
7.51
7.16
64
3.57
Return on equity%
4.72
5.70
5.10
7.54
7.08
4.72
2.32
0.40
0.40
3.14
16.09
2.32
4.72
30
17.21
Return on assets%
26.18
23.55
20.60
21.82
21.49
24.42
25.50
23.42
21.97
19.64
18.82
23.42
22.69
20
6.21
EPS₹
5.09
4.73
4.46
4.28
4.05
4.12
3.97
4.20
3.84
4.13
6.50
0.35%
(2.38%)
—
14.59
EPS growth%
14.87
14.63
16.20
15.31
12.61
13.54
14.25
12.51
14.75
15.91
20.40
14.25
14.69
30
7.65
Bookvalue per sh₹
8.94
10.03
9.81
10.01
9.65
9.28
9.72
9.06
8.23
7.48
2.53
(4.97%)
(1.88%)
—
3.13
FCF per share₹
2.41
2.62
2.50
2.68
2.93
3.34
3.61
3.46
3.35
3.29
6.75
2.30%
4.52%
—
7.41
Dividend per sh₹
2.43
2.27
2.32
2.44
2.17
2.06
2.17
1.89
1.80
1.55
4.31
(6.51%)
(4.76%)
—
12.36
Div yield (avg)%
6.53
8.61
9.45
10.67
11.34
10.31
9.59
9.80
11.48
13.58
19.73
10.31
10.05
93
2.60
Payout ratio%
16.73
18.55
16.14
14.15
12.86
15.09
13.83
16.49
19.02
16.73
3.40
16.49
16.31
64
21.43
Shares (diluted)M
19.70
17.78
17.65
19.03
20.46
20.74
19.87
18.08
20.17
21.49
21.67
0.99%
0.15%
26
18.85
Buyback yield%
31.52
32.47
32.60
31.41
33.48
32.41
30.63
28.10
27.42
29.71
2.76
29.71
31.47
33
1.201
D/E ratiox
2.291
2.486
2.450
2.538
2.777
2.539
2.802
3.008
2.949
2.956
1.741
2.949
2.658
92
374.2
Enterprise value₹M
472.2
424.2
479.5
464.4
467.6
424.0
425.8
428.5
438.0
452.2
394.6
(0.67%)
0.46%
17
105.9
LT debt₹M
221.0
225.2
242.3
253.0
261.8
249.9
259.8
261.3
257.3
249.4
396.0
(0.96%)
1.14%
33
Revenue
₹451.0M
9.40%
1.00×
Cost of revenue
₹295.2M
9.77%
1.03×
Operating expenses
₹105.5M
8.65%
0.93×
Cash and investments
17.67%
Goodwill & intangibles
16.96%
Spread over hurdle
(4.31%)