96.03
Revenue₹M
195.0
206.5
216.9
232.2
251.0
272.9
285.7
305.6
322.8
349.4
107.5
6.84%
6.60%
44
17.44
Revenue growth%
9.29
9.37
11.99
12.50
12.83
13.36
14.43
17.07
17.66
16.30
18.89
16.30
13.09
66
11.84
Gross margin%
16.69
16.77
16.54
18.14
16.83
15.09
13.26
14.29
11.98
9.93
9.00
13.26
15.82
88
4.52
Operating margin%
9.76
10.94
12.47
14.44
11.64
12.66
10.04
10.05
12.42
13.17
10.86
12.42
12.03
78
5.97
Net margin%
23.05
20.15
19.27
20.76
18.41
16.66
19.10
19.56
18.50
20.50
3.00
19.10
19.41
31
18.07
P/E ratio (avg)x
12.21
11.94
11.01
11.54
11.10
11.43
10.78
9.942
10.79
11.61
22.81
10.79
11.26
20
21.80
EV/EBITx
43.80
44.30
48.84
53.70
56.02
56.76
54.81
58.26
61.74
56.78
6.798
56.78
55.42
8
11.99
FCF yield (avg)%
12.84
15.24
17.93
16.24
13.84
15.81
17.51
16.92
14.41
12.42
9.21
15.81
15.52
81
14.09
FCF margin%
5.32
6.42
3.50
4.73
6.19
4.26
2.39
0.40
0.67
3.58
9.36
2.39
3.92
90
1.041
FCF / Net incomex
0.376
0.400
0.437
0.423
0.407
0.382
0.356
0.320
0.334
0.290
0.654
0.334
0.379
43
18.85
ROIC%
4.11
1.26
3.19
2.39
0.40
1.26
3.10
0.80
1.51
0.40
14.37
1.26
1.39
19
15.16
Return on equity%
8.78
11.56
8.57
5.91
7.25
6.99
9.34
10.49
10.77
12.64
20.74
10.49
9.06
33
9.86
Return on assets%
22.18
25.00
27.43
29.56
31.80
28.90
27.05
24.23
21.41
23.67
22.49
24.23
26.03
7
13.69
EPS₹
20.08
20.79
21.13
22.62
25.82
25.91
29.42
27.98
29.02
29.51
14.31
2.71%
3.52%
—
15.31
EPS growth%
22.64
21.92
21.20
21.69
21.01
23.63
23.73
22.94
23.11
25.30
21.15
23.63
22.79
88
3.46
Bookvalue per sh₹
4.11
3.86
4.24
4.10
4.50
4.45
4.78
5.23
5.93
5.69
3.50
4.82%
3.04%
—
12.64
FCF per share₹
3.41
3.09
2.79
2.89
2.80
3.01
2.84
3.12
3.23
3.43
6.87
4.13%
(0.04%)
—
15.76
Dividend per sh₹
30.83
36.63
37.86
36.10
35.27
39.15
41.84
43.88
48.72
54.67
5.88
9.17%
6.98%
—
16.94
Div yield (avg)%
16.44
13.80
13.30
13.06
12.08
12.14
9.24
11.49
11.02
12.82
8.43
11.49
12.48
30
10.60
Payout ratio%
28.76
30.99
33.10
32.15
34.49
36.89
39.39
37.46
38.29
37.43
11.98
37.46
35.69
21
22.43
Shares (diluted)M
23.55
25.16
28.62
31.33
30.03
34.36
34.38
36.52
39.24
38.71
22.07
5.21%
4.73%
16
8.42
Buyback yield%
24.92
22.28
24.61
26.66
25.87
22.97
24.28
25.51
25.52
22.66
6.75
24.28
24.76
53
0.575
D/E ratiox
1.590
1.676
1.826
1.975
1.800
1.881
2.115
2.204
2.400
2.595
0.625
2.204
1.928
85
179.2
Enterprise value₹M
332.0
352.9
385.1
414.4
484.2
507.7
562.4
583.5
673.3
676.5
383.7
6.92%
7.22%
57
264.8
LT debt₹M
333.9
344.1
376.1
340.5
330.6
302.7
339.2
378.1
370.6
378.8
449.6
2.76%
1.72%
16
Revenue
₹349.4M
6.60%
1.00×
Cost of revenue
₹183.4M
6.66%
1.01×
Operating expenses
₹63.16M
6.36%
0.98×
Cash and investments
14.01%
Spread over hurdle
(1.72%)