180.1
Revenue₹M
108.1
119.0
128.1
140.0
154.9
170.2
185.3
197.1
214.8
230.8
199.2
8.30%
8.56%
87
14.09
Revenue growth%
21.04
19.44
21.38
24.29
23.29
25.83
23.27
23.79
22.08
20.66
19.43
23.27
22.68
95
8.25
Gross margin%
9.11
6.22
5.54
7.60
6.48
7.40
8.77
9.91
7.91
10.47
24.04
8.77
7.75
58
16.61
Operating margin%
0.40
0.40
0.40
0.40
1.82
1.63
0.86
1.19
0.40
1.04
13.06
1.04
0.63
68
19.21
Net margin%
7.83
6.06
7.91
9.28
7.48
4.82
3.75
2.74
4.83
5.94
18.76
4.82
6.00
65
17.58
P/E ratio (avg)x
33.78
33.10
29.37
26.00
27.95
26.39
27.10
29.69
30.90
32.49
23.86
29.69
29.53
64
32.33
EV/EBITx
19.74
20.26
23.63
24.64
25.72
29.08
33.86
40.65
39.95
42.78
29.37
39.95
27.40
91
16.00
FCF yield (avg)%
14.30
15.43
15.36
13.36
10.55
12.60
13.81
15.48
17.17
14.82
25.38
14.82
14.56
14
3.87
FCF margin%
24.56
21.71
22.30
21.12
23.53
26.38
23.47
23.23
21.46
23.37
12.81
23.37
23.30
71
0.846
FCF / Net incomex
1.038
1.165
1.116
1.115
1.277
1.271
1.254
1.328
1.362
1.373
1.402
1.328
1.263
51
19.86
ROIC%
16.95
19.94
17.73
15.13
16.44
15.34
15.29
12.71
14.75
13.54
5.21
14.75
15.31
72
24.11
Return on equity%
19.77
17.61
17.49
18.65
16.19
16.02
17.52
19.32
22.21
23.47
24.03
19.32
18.13
38
22.46
Return on assets%
6.10
6.56
4.94
5.33
3.49
4.73
3.87
4.90
2.95
0.90
14.15
3.87
4.81
30
2.89
EPS₹
4.86
5.82
6.35
6.73
8.00
8.77
9.07
8.86
8.67
9.38
2.98
3.24%
8.34%
—
11.00
EPS growth%
19.99
22.30
22.45
23.38
20.59
20.30
23.27
24.91
26.70
28.00
20.19
24.91
22.86
87
1.08
Bookvalue per sh₹
1.81
1.88
1.87
1.92
1.99
2.14
2.13
2.18
2.34
2.47
2.32
4.46%
3.18%
—
1.39
FCF per share₹
9.12
10.92
11.28
11.69
12.11
12.55
13.90
14.91
16.71
19.93
2.93
10.48%
9.81%
—
2.06
Dividend per sh₹
2.03
2.44
2.67
3.15
3.72
4.47
5.37
6.27
6.33
6.72
3.43
12.57%
14.13%
—
20.61
Div yield (avg)%
13.06
15.95
14.23
16.92
18.24
18.04
18.01
15.59
15.20
18.16
18.83
18.01
16.44
82
13.35
Payout ratio%
22.34
25.07
25.20
27.20
29.31
27.11
25.20
24.49
25.01
25.54
17.74
25.20
25.20
31
17.87
Shares (diluted)M
19.33
21.04
20.67
19.43
22.01
24.13
25.89
27.03
28.47
32.27
17.83
7.96%
5.77%
83
22.79
Buyback yield%
24.12
26.22
27.74
28.81
27.44
27.42
27.30
29.83
32.33
30.73
28.99
29.83
27.59
71
0.747
D/E ratiox
0.928
0.861
0.977
0.905
1.025
1.046
1.045
1.164
1.096
1.069
0.832
1.069
1.035
76
19.53
Enterprise value₹M
206.0
228.4
226.9
228.4
223.7
248.3
279.8
289.5
352.7
429.1
110.9
13.92%
7.41%
87
118.6
LT debt₹M
90.70
78.21
66.62
57.61
56.34
51.18
54.27
45.94
49.56
49.21
116.2
(2.67%)
(5.72%)
18
Revenue
₹230.8M
8.56%
1.00×
Cost of revenue
₹135.4M
8.60%
1.00×
Operating expenses
₹39.89M
7.74%
0.93×
Cash and investments
17.28%
Spread over hurdle
(4.88%)