276.9
Revenue₹M
139.5
152.4
163.2
174.5
184.1
200.6
216.7
237.6
255.4
278.5
309.0
8.63%
7.93%
74
4.17
Revenue growth%
9.41
9.29
8.73
8.48
11.02
8.21
6.05
6.52
7.40
8.58
20.33
7.40
8.53
47
12.10
Gross margin%
0.40
1.40
0.40
2.46
0.81
0.40
2.36
0.49
2.62
1.35
10.56
1.35
1.08
86
18.27
Operating margin%
21.99
24.82
24.47
22.03
20.26
22.54
23.27
22.23
22.94
21.56
15.07
22.54
22.39
88
18.86
Net margin%
15.43
15.22
17.13
15.31
16.48
15.07
17.25
18.14
16.99
15.41
21.14
16.99
15.96
7
34.25
P/E ratio (avg)x
23.71
21.18
19.72
20.42
21.08
18.78
19.65
16.99
15.35
16.54
10.80
16.99
19.68
60
34.27
EV/EBITx
10.78
10.03
9.375
8.781
9.254
9.669
10.50
10.38
11.24
11.11
36.50
10.50
10.20
54
2.91
FCF yield (avg)%
28.09
28.03
26.31
24.85
22.71
22.64
20.15
20.34
23.28
25.86
29.03
22.64
24.06
21
15.15
FCF margin%
12.49
12.27
10.24
12.01
13.76
15.37
16.71
15.01
13.67
12.86
29.37
15.01
13.26
74
1.332
FCF / Net incomex
1.027
1.015
1.118
1.242
1.190
1.275
1.295
1.234
1.417
1.534
1.661
1.295
1.238
26
3.14
ROIC%
30.69
28.23
27.66
30.49
33.44
32.91
33.31
32.21
30.63
28.43
17.67
32.21
30.66
94
29.31
Return on equity%
22.78
23.64
24.92
24.91
25.43
24.12
23.67
25.43
23.73
21.38
19.61
23.73
23.93
90
18.94
Return on assets%
30.71
30.93
29.96
32.51
30.55
28.96
26.99
28.33
27.37
27.35
12.95
27.37
29.46
36
8.26
EPS₹
2.26
2.41
2.32
2.69
3.08
3.22
3.69
3.71
4.13
3.81
8.43
4.34%
4.68%
—
22.46
EPS growth%
17.65
17.17
18.61
21.59
22.59
22.02
19.20
18.60
17.37
14.58
28.25
18.60
18.61
23
8.81
Bookvalue per sh₹
7.57
6.71
7.25
7.17
7.17
7.55
8.16
7.42
6.61
6.71
8.65
(1.32%)
(1.88%)
—
8.69
FCF per share₹
5.14
5.13
5.21
5.81
6.20
7.37
8.02
8.50
9.98
10.60
5.89
11.32%
8.65%
—
2.47
Dividend per sh₹
6.82
6.25
6.30
6.60
5.90
5.64
5.10
5.23
5.88
6.64
3.58
2.39%
(1.13%)
—
21.03
Div yield (avg)%
15.61
15.14
13.17
15.11
13.48
10.66
11.21
11.07
9.23
6.56
29.77
10.66
12.19
70
13.26
Payout ratio%
17.55
16.80
18.97
21.12
21.64
19.57
17.41
19.67
18.87
17.75
24.29
18.87
18.92
61
15.58
Shares (diluted)M
10.28
10.33
9.708
9.892
9.278
9.675
9.689
10.29
9.223
7.875
15.43
(3.23%)
(3.63%)
94
16.92
Buyback yield%
8.74
8.81
10.29
12.75
14.52
12.03
9.74
7.07
4.15
5.90
19.58
7.07
9.28
52
0.465
D/E ratiox
1.383
1.440
1.544
1.591
1.597
1.609
1.681
1.526
1.651
1.454
1.602
1.609
1.567
45
36.64
Enterprise value₹M
285.8
322.7
370.3
379.8
386.5
437.0
434.0
460.0
478.2
475.9
203.7
4.25%
5.68%
70
29.58
LT debt₹M
320.9
307.5
326.1
370.1
420.0
448.1
530.4
591.3
600.7
640.8
29.38
8.82%
8.41%
49
Revenue
₹278.5M
7.93%
1.00×
Cost of revenue
₹119.3M
7.74%
0.98×
Operating expenses
₹65.52M
7.72%
0.98×
Cash and investments
18.18%
Spread over hurdle
(4.88%)