87.65
Revenue₹M
307.0
337.7
368.5
402.4
427.5
459.1
491.2
527.0
574.3
627.9
92.27
7.99%
8.15%
51
5.49
Revenue growth%
14.56
12.68
9.75
8.23
8.92
11.11
9.71
11.56
12.30
9.85
20.73
11.11
10.48
30
8.30
Gross margin%
22.82
22.71
20.02
21.89
23.97
21.14
23.62
21.71
24.06
25.02
9.28
23.62
22.77
78
20.40
Operating margin%
22.33
23.73
26.25
23.96
26.19
23.30
24.14
21.71
19.50
17.73
4.12
21.71
23.51
40
7.95
Net margin%
7.59
6.52
9.44
7.56
7.98
5.52
4.14
6.82
8.07
6.66
6.02
6.66
7.19
74
30.83
P/E ratio (avg)x
26.68
27.51
26.75
27.53
26.16
24.79
22.84
21.73
20.94
21.92
10.35
21.92
25.47
36
10.22
EV/EBITx
24.07
25.58
27.59
29.58
28.65
26.29
27.38
29.95
28.37
25.85
35.23
27.38
27.48
26
20.86
FCF yield (avg)%
8.88
11.20
12.87
11.12
13.70
15.98
17.15
15.55
17.53
17.14
19.77
17.14
14.62
8
27.86
FCF margin%
6.63
8.11
9.45
10.46
9.91
7.27
4.33
3.74
0.99
0.40
12.54
3.74
6.95
69
0.559
FCF / Net incomex
1.380
1.394
1.391
1.622
1.712
1.771
1.914
2.066
2.096
2.307
0.226
2.066
1.741
73
24.68
ROIC%
20.29
18.18
19.39
20.65
18.68
20.71
18.53
16.48
15.21
16.79
2.06
16.79
18.60
32
28.52
Return on equity%
12.22
13.08
15.20
17.51
16.00
18.06
19.42
16.94
16.00
13.20
28.35
16.94
16.00
29
25.69
Return on assets%
26.47
23.51
22.63
24.50
23.31
20.35
19.42
17.91
20.78
19.49
16.22
19.49
21.71
42
0.68
EPS₹
0.48
0.51
0.53
0.58
0.63
0.62
0.59
0.59
0.55
0.52
0.72
(3.52%)
0.47%
—
18.54
EPS growth%
20.75
18.71
16.54
16.36
13.47
12.06
14.03
14.75
14.27
17.01
15.52
14.27
15.55
49
0.30
Bookvalue per sh₹
0.48
0.44
0.44
0.46
0.51
0.51
0.57
0.53
0.54
0.54
0.56
1.38%
2.66%
—
0.64
FCF per share₹
0.46
0.42
0.42
0.39
0.43
0.44
0.46
0.42
0.43
0.46
0.47
1.50%
(0.68%)
—
0.31
Dividend per sh₹
0.65
0.57
0.50
0.52
0.56
0.51
0.47
0.48
0.50
0.44
0.32
(4.72%)
(4.73%)
—
11.19
Div yield (avg)%
31.19
28.24
27.40
25.61
27.25
29.34
27.78
30.67
31.69
32.98
6.07
30.67
28.79
20
18.71
Payout ratio%
34.10
32.12
31.19
28.21
25.67
25.05
24.77
26.32
24.94
27.65
26.01
25.05
26.99
44
184.4
Shares (diluted)M
192.9
196.2
174.9
166.9
159.7
160.6
176.1
182.6
189.9
184.9
179.5
2.98%
(0.47%)
51
29.49
Buyback yield%
18.62
16.66
15.98
16.06
15.80
17.11
15.39
16.46
18.15
16.35
28.37
16.46
16.41
57
1.521
D/E ratiox
1.041
1.106
1.053
1.047
1.041
1.125
1.262
1.282
1.408
1.446
1.483
1.282
1.115
82
300.6
Enterprise value₹M
212.6
193.7
187.1
174.6
162.7
148.0
133.9
143.4
128.1
121.4
370.8
(5.68%)
(5.77%)
66
288.1
LT debt₹M
203.7
204.9
203.0
234.1
245.0
269.0
301.4
310.8
290.3
275.2
488.9
2.36%
3.79%
42
Revenue
₹627.9M
8.15%
1.00×
Cost of revenue
₹423.3M
8.17%
1.00×
Operating expenses
₹146.7M
8.13%
1.00×
Goodwill & intangibles
18.29%
Cash and investments
17.85%
Spread over hurdle
(3.19%)