158.7
Revenue₹M
105.5
113.5
120.2
129.1
136.7
144.8
152.3
158.3
171.9
183.2
175.3
6.03%
6.38%
31
16.83
Revenue growth%
25.78
25.47
27.98
25.81
26.06
25.31
28.18
29.61
28.30
25.48
14.22
28.18
25.93
93
10.67
Gross margin%
24.54
27.51
27.11
29.54
28.02
28.22
29.56
30.99
33.40
32.91
22.73
30.99
28.88
39
19.26
Operating margin%
26.46
27.71
25.96
26.23
28.63
28.41
28.10
27.00
29.90
32.04
11.20
28.41
27.90
89
28.50
Net margin%
19.82
18.46
21.11
20.66
21.16
18.67
16.11
18.33
21.09
24.08
7.35
18.67
20.24
80
31.06
P/E ratio (avg)x
23.34
23.23
23.35
26.82
26.99
30.21
30.34
30.60
31.82
35.74
37.26
30.60
28.60
47
15.62
EV/EBITx
46.34
45.28
48.73
53.90
53.89
49.95
50.99
49.06
50.99
55.67
35.54
50.99
50.47
89
25.99
FCF yield (avg)%
0.79
0.40
0.40
2.88
3.04
5.31
7.48
6.40
4.07
5.22
13.87
5.31
3.55
23
12.58
FCF margin%
16.35
15.48
16.82
14.01
12.59
10.75
7.80
10.14
11.32
8.94
17.40
10.14
11.96
71
1.041
FCF / Net incomex
1.546
1.771
2.083
2.445
2.805
3.072
3.193
3.670
4.104
4.364
1.746
3.670
2.939
44
8.59
ROIC%
22.29
19.44
18.80
19.95
17.15
18.29
20.85
19.06
18.50
19.30
26.21
19.06
19.18
95
16.28
Return on equity%
22.02
22.10
22.78
23.75
23.31
25.69
28.26
27.19
25.51
27.85
3.04
27.19
24.63
43
9.19
Return on assets%
22.80
20.76
17.86
20.58
19.42
20.50
21.14
21.45
22.65
21.91
9.31
21.45
20.95
45
14.79
EPS₹
24.23
26.19
30.36
33.60
35.66
36.78
41.13
47.16
48.23
54.14
15.98
8.71%
10.22%
—
12.07
EPS growth%
8.51
6.84
6.16
7.10
6.90
6.42
8.85
8.10
7.42
5.88
20.36
7.42
7.00
50
15.10
Bookvalue per sh₹
8.48
8.79
7.82
7.31
7.09
7.55
6.49
6.05
6.21
6.50
5.53
(1.72%)
(3.82%)
—
10.35
FCF per share₹
17.19
17.49
18.93
17.86
17.55
17.69
19.60
21.82
24.33
21.85
9.07
4.48%
3.04%
—
10.11
Dividend per sh₹
4.91
4.96
5.15
5.00
5.22
4.45
4.64
4.19
3.90
4.03
7.95
(5.04%)
(1.77%)
—
21.42
Div yield (avg)%
22.07
20.80
21.22
23.12
24.43
22.02
22.10
23.59
22.11
22.22
10.99
22.11
22.11
73
2.67
Payout ratio%
3.33
0.77
1.46
0.40
0.40
1.32
1.79
3.24
2.02
4.06
22.26
2.02
1.63
40
8.750
Shares (diluted)M
12.43
13.33
15.57
18.36
20.06
22.66
24.46
26.68
26.69
26.66
8.483
5.85%
9.44%
33
28.97
Buyback yield%
29.40
29.42
29.53
29.20
29.41
28.46
30.93
28.94
30.98
30.43
8.22
30.43
29.42
85
1.186
D/E ratiox
0.344
0.348
0.319
0.332
0.343
0.329
0.313
0.302
0.273
0.267
0.313
0.302
0.324
94
114.4
Enterprise value₹M
121.9
123.6
123.8
116.5
126.7
140.3
149.2
155.4
177.0
203.0
104.1
9.89%
5.05%
64
47.08
LT debt₹M
83.37
78.09
83.24
90.36
84.74
89.92
91.95
96.42
89.89
95.92
41.84
2.51%
0.12%
40
Revenue
₹183.2M
6.38%
1.00×
Cost of revenue
₹93.95M
6.51%
1.01×
Operating expenses
₹35.84M
6.12%
0.98×
Goodwill & intangibles
17.63%
Cash and investments
15.48%
Spread over hurdle
(0.65%)