94.42
Revenue₹M
134.0
140.0
147.3
154.5
161.1
172.5
177.1
187.7
200.6
213.6
97.52
5.80%
5.38%
63
14.17
Revenue growth%
24.19
26.40
28.45
26.70
24.34
25.67
25.77
27.90
30.88
32.41
20.14
27.90
26.55
73
20.92
Gross margin%
22.12
23.33
24.90
23.75
24.48
22.81
23.09
24.52
26.97
29.39
6.91
24.52
24.12
94
3.73
Operating margin%
25.25
25.27
26.13
24.37
25.47
28.40
30.03
29.31
29.10
29.02
26.86
29.10
27.26
55
7.84
Net margin%
17.00
19.93
22.74
21.50
21.99
22.69
23.16
25.44
27.62
26.00
5.70
25.44
22.72
50
30.02
P/E ratio (avg)x
29.08
29.36
30.15
35.43
38.03
41.63
46.73
53.09
60.98
73.92
25.97
53.09
39.83
77
23.79
EV/EBITx
28.43
29.64
32.42
33.21
35.01
39.55
39.39
44.24
43.27
47.60
31.05
43.27
37.20
44
14.68
FCF yield (avg)%
14.83
16.81
18.51
17.17
15.73
12.75
10.47
9.61
7.72
8.57
15.65
9.61
13.79
39
12.36
FCF margin%
9.48
10.99
9.46
10.06
8.14
10.30
9.70
8.92
7.90
7.55
26.05
8.92
9.47
6
0.480
FCF / Net incomex
1.510
1.608
1.503
1.395
1.409
1.533
1.373
1.174
1.190
1.116
0.954
1.190
1.402
50
22.74
ROIC%
14.85
14.31
15.75
16.21
15.31
18.21
21.13
23.16
21.78
23.46
23.96
21.78
17.21
40
7.65
Return on equity%
21.47
24.44
21.61
18.64
16.98
18.81
21.51
20.40
22.21
25.03
11.29
21.51
21.49
34
22.87
Return on assets%
19.52
18.08
18.02
17.36
17.94
17.70
19.37
16.57
16.85
14.79
2.75
16.85
17.82
95
0.17
EPS₹
1.08
1.11
1.24
1.23
1.43
1.53
1.78
2.01
2.40
2.89
0.18
15.13%
11.51%
—
11.71
EPS growth%
21.96
21.44
23.48
20.53
21.54
18.80
21.61
23.46
25.32
27.34
23.87
23.46
21.79
8
0.31
Bookvalue per sh₹
0.39
0.42
0.40
0.35
0.37
0.35
0.35
0.35
0.34
0.34
0.32
(1.81%)
(2.68%)
—
0.33
FCF per share₹
0.07
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.04
0.04
0.16
(8.32%)
(6.39%)
—
0.62
Dividend per sh₹
0.34
0.30
0.29
0.28
0.26
0.29
0.30
0.30
0.28
0.30
0.46
3.11%
(0.08%)
—
19.90
Div yield (avg)%
8.89
8.60
6.99
8.81
10.77
9.11
11.52
14.44
14.78
13.33
17.52
13.33
9.94
20
28.45
Payout ratio%
10.74
12.92
13.57
11.09
11.30
14.27
11.97
14.34
13.17
10.36
18.92
13.17
12.45
71
158.6
Shares (diluted)M
151.2
160.7
168.3
166.8
166.0
153.1
134.8
129.6
142.9
144.1
152.5
(2.78%)
(1.39%)
9
15.22
Buyback yield%
28.15
28.77
28.61
31.36
34.16
34.27
34.90
33.18
35.43
37.39
3.83
34.90
33.67
74
1.612
D/E ratiox
0.995
0.980
1.101
1.016
1.141
1.138
1.247
1.254
1.395
1.532
0.142
1.254
1.140
55
36.65
Enterprise value₹M
59.53
66.85
68.69
64.13
59.20
64.02
71.32
70.36
80.83
82.10
43.08
6.76%
2.69%
16
150.5
LT debt₹M
33.54
38.65
44.86
50.19
57.54
65.64
63.67
72.50
72.61
75.04
104.1
5.45%
7.97%
90
Revenue
₹213.6M
5.38%
1.00×
Cost of revenue
₹127.6M
5.79%
1.04×
Operating expenses
₹48.79M
5.10%
0.97×
Goodwill & intangibles
20.42%
Property and equipment
17.52%
Spread over hurdle
43.09%