358.8
Revenue₹M
236.0
253.1
267.6
283.2
295.8
316.4
339.1
357.2
384.2
415.1
397.2
7.01%
6.67%
85
27.32
Revenue growth%
10.90
11.16
12.92
11.28
11.61
8.67
8.87
10.60
12.32
12.94
14.76
10.60
11.22
14
3.25
Gross margin%
8.70
7.19
6.03
7.72
8.42
11.03
11.27
11.74
9.24
11.18
6.03
11.18
8.97
90
15.33
Operating margin%
26.37
26.68
25.89
27.16
26.08
26.70
23.83
20.92
20.98
21.39
4.53
21.39
25.99
19
7.37
Net margin%
23.26
20.78
20.03
23.02
22.96
23.68
21.62
23.96
26.73
28.50
6.65
23.96
23.14
87
9.247
P/E ratio (avg)x
20.78
18.38
18.33
18.66
16.63
16.60
15.16
15.36
16.25
15.31
37.56
15.36
16.62
51
19.10
EV/EBITx
23.55
20.36
21.30
22.87
21.32
22.52
21.48
21.18
19.35
19.13
20.86
21.18
21.31
31
19.77
FCF yield (avg)%
2.42
3.27
5.12
5.44
4.81
2.20
4.07
6.92
4.19
1.94
8.09
4.07
4.13
73
7.92
FCF margin%
6.03
3.29
0.53
1.57
1.89
0.86
0.53
0.40
0.40
0.40
10.65
0.40
0.70
33
1.248
FCF / Net incomex
1.918
2.129
2.458
2.963
3.376
3.692
3.849
4.355
5.229
5.109
1.055
4.355
3.534
89
19.18
ROIC%
5.71
3.92
3.86
1.83
1.39
1.46
0.40
0.40
3.32
4.32
20.23
1.46
2.58
37
21.15
Return on equity%
23.61
26.30
24.39
26.39
29.13
31.32
29.08
27.38
26.15
27.93
15.31
27.93
26.88
34
9.29
Return on assets%
25.06
24.56
23.42
24.63
21.94
22.99
23.82
26.56
25.92
27.83
4.69
25.92
24.60
8
0.33
EPS₹
0.29
0.34
0.37
0.43
0.51
0.58
0.58
0.67
0.66
0.74
0.35
7.78%
11.73%
—
19.52
EPS growth%
26.82
27.58
29.79
31.27
31.67
29.62
28.24
29.49
31.76
33.85
7.17
29.62
29.70
33
0.26
Bookvalue per sh₹
0.17
0.17
0.20
0.20
0.20
0.20
0.20
0.21
0.23
0.28
0.06
6.72%
6.16%
—
0.33
FCF per share₹
0.18
0.19
0.21
0.22
0.22
0.23
0.25
0.27
0.28
0.31
0.08
7.46%
7.23%
—
0.05
Dividend per sh₹
0.24
0.21
0.19
0.18
0.16
0.15
0.16
0.14
0.14
0.15
0.21
(1.88%)
(3.99%)
—
10.24
Div yield (avg)%
19.61
16.69
17.47
15.71
14.87
15.94
17.76
14.78
15.51
17.01
24.55
15.94
16.31
15
22.03
Payout ratio%
18.14
15.71
13.00
12.67
15.43
17.90
18.94
16.68
16.86
15.12
21.36
16.86
16.20
83
1.674
Shares (diluted)B
1.846
1.989
1.858
1.804
1.760
1.901
2.084
2.284
2.382
2.599
1.649
8.12%
4.92%
64
26.42
Buyback yield%
24.00
21.24
23.26
21.02
20.48
21.04
22.79
20.74
21.76
24.71
26.37
21.76
21.50
50
1.628
D/E ratiox
1.385
1.428
1.500
1.518
1.386
1.470
1.465
1.519
1.637
1.772
0.836
1.519
1.485
38
0.458
Enterprise value₹B
0.864
0.984
0.960
1.071
1.278
1.339
1.449
1.632
1.892
2.068
0.225
10.11%
9.75%
68
0.287
LT debt₹B
0.522
0.573
0.561
0.633
0.692
0.794
0.871
1.005
1.035
1.094
0.553
9.60%
7.89%
24
Revenue
₹415.1M
6.67%
1.00×
Cost of revenue
₹223.4M
6.72%
1.01×
Operating expenses
₹72.01M
6.93%
1.03×
Cash and investments
20.81%
Spread over hurdle
(5.38%)