74.44
Revenue₹M
144.2
156.5
172.1
185.6
198.2
211.3
230.2
255.3
272.5
302.1
78.57
8.80%
8.48%
44
4.16
Revenue growth%
4.44
6.29
8.70
10.85
8.13
7.68
10.29
8.87
10.83
11.82
13.00
10.29
8.78
94
19.48
Gross margin%
26.57
28.91
31.72
32.99
32.17
33.66
34.16
35.43
37.12
39.95
3.19
35.43
33.33
50
11.72
Operating margin%
15.98
14.51
16.49
14.99
16.85
19.21
21.29
22.26
23.01
21.74
15.74
21.74
18.03
23
15.91
Net margin%
14.36
16.84
14.60
13.40
11.83
12.55
13.07
14.44
13.07
13.81
3.08
13.07
13.60
61
22.13
P/E ratio (avg)x
34.83
34.93
38.74
35.11
32.11
34.62
32.96
29.01
29.61
28.28
19.05
29.61
33.79
41
19.40
EV/EBITx
10.74
11.86
10.68
9.844
9.766
8.727
9.507
8.711
9.349
9.198
18.56
9.198
9.637
66
25.76
FCF yield (avg)%
4.20
4.36
3.97
3.57
5.63
4.30
5.76
6.37
3.87
2.64
16.73
4.30
4.25
41
25.26
FCF margin%
0.40
0.40
0.40
0.40
2.44
3.64
4.21
4.45
4.80
2.35
28.82
4.21
2.40
24
0.886
FCF / Net incomex
0.421
0.413
0.377
0.339
0.297
0.295
0.265
0.234
0.245
0.217
1.066
0.245
0.296
55
11.53
ROIC%
24.72
25.36
23.40
24.85
23.95
24.11
23.34
22.78
25.60
26.28
24.49
24.11
24.41
91
5.41
Return on equity%
18.78
16.31
15.39
18.18
18.46
15.86
14.33
11.89
11.51
13.05
7.56
13.05
15.62
67
11.47
Return on assets%
17.12
16.87
16.30
17.19
15.76
15.87
16.13
14.58
16.00
13.64
17.57
15.87
16.06
54
35.35
EPS₹
13.74
12.28
11.24
10.98
10.41
9.95
10.29
9.35
8.98
8.50
36.31
(3.97%)
(4.50%)
—
23.37
EPS growth%
15.42
17.59
20.52
21.46
23.26
22.01
19.51
22.06
19.63
18.08
14.68
19.63
20.08
82
15.30
Bookvalue per sh₹
19.83
23.38
27.44
30.30
31.67
33.59
32.43
34.19
33.28
31.69
18.46
0.01%
4.44%
—
24.92
FCF per share₹
45.58
51.82
58.66
61.15
61.99
61.91
57.05
59.76
58.18
53.79
34.27
(2.80%)
1.94%
—
35.95
Dividend per sh₹
28.07
27.10
25.27
22.41
20.90
18.05
16.30
17.46
15.83
13.52
27.19
(8.35%)
(6.80%)
—
11.74
Div yield (avg)%
6.83
9.01
6.90
6.75
6.84
9.19
8.15
5.44
6.88
7.85
13.24
7.85
6.89
11
26.18
Payout ratio%
19.60
17.96
15.51
14.32
15.61
18.02
18.84
18.62
17.22
18.21
14.12
18.21
17.99
59
5.849
Shares (diluted)M
5.835
5.989
6.119
6.614
7.146
7.451
8.301
7.936
8.583
8.146
5.917
2.65%
3.86%
29
9.62
Buyback yield%
12.59
13.93
15.13
12.18
9.32
11.74
9.90
11.83
9.62
11.94
17.85
11.74
11.88
14
1.624
D/E ratiox
0.584
0.565
0.492
0.440
0.424
0.358
0.323
0.326
0.350
0.368
0.330
0.350
0.396
39
353.3
Enterprise value₹M
118.0
109.3
118.7
135.7
146.9
166.8
158.5
166.4
160.5
155.1
306.1
1.08%
3.49%
39
320.7
LT debt₹M
310.0
322.1
304.9
311.2
296.7
292.0
302.8
288.2
313.2
299.1
146.1
0.16%
(0.98%)
9
Revenue
₹302.1M
8.48%
1.00×
Cost of revenue
₹180.1M
8.75%
1.03×
Operating expenses
₹68.66M
7.90%
0.95×
Cash and investments
17.99%
Goodwill & intangibles
15.61%
Spread over hurdle
(1.28%)