385.7
Revenue₹M
217.0
231.7
248.5
266.4
294.8
320.8
339.6
363.1
390.9
422.9
415.6
7.48%
7.59%
46
18.10
Revenue growth%
3.32
2.03
4.84
2.21
0.40
2.66
0.78
2.52
0.85
2.45
2.63
2.45
2.33
28
20.34
Gross margin%
8.42
6.72
4.43
1.84
3.54
4.13
6.68
5.95
5.87
7.59
9.58
5.95
5.91
45
17.76
Operating margin%
26.02
27.49
30.31
30.48
28.29
30.75
28.87
28.90
29.64
32.19
8.69
29.64
29.27
10
7.66
Net margin%
9.23
9.17
9.12
9.13
9.26
11.23
13.78
14.87
14.33
15.25
3.25
14.33
10.25
23
33.57
P/E ratio (avg)x
33.24
29.92
28.88
25.65
23.51
22.99
23.16
21.55
19.51
20.99
16.53
21.55
23.33
77
27.86
EV/EBITx
11.14
11.87
13.03
11.99
11.06
10.98
9.992
9.800
9.733
9.280
11.66
9.800
11.02
68
2.70
FCF yield (avg)%
26.12
28.17
30.63
32.32
30.78
31.16
33.95
35.12
32.66
30.19
25.84
32.66
30.97
35
21.97
FCF margin%
5.59
3.40
3.71
3.25
5.87
5.72
5.93
8.10
8.87
8.52
8.96
8.10
5.80
54
1.715
FCF / Net incomex
2.392
2.786
3.275
3.788
4.041
4.135
4.804
4.659
5.059
5.442
0.668
4.804
4.088
70
19.61
ROIC%
25.63
23.86
26.65
26.32
27.89
29.88
29.34
29.61
31.84
32.05
19.62
29.88
28.61
41
14.37
Return on equity%
11.84
13.88
11.27
12.59
14.93
16.94
18.93
20.37
20.48
20.40
22.38
20.37
15.93
23
3.86
Return on assets%
21.12
20.10
20.73
23.28
22.43
21.79
22.79
23.09
21.04
23.20
3.51
22.79
22.11
12
1.02
EPS₹
0.23
0.25
0.28
0.32
0.35
0.36
0.42
0.47
0.49
0.54
1.11
9.02%
9.25%
—
21.04
EPS growth%
29.45
31.34
31.57
31.14
32.09
32.42
32.81
34.26
36.58
37.00
26.51
34.26
32.25
89
0.75
Bookvalue per sh₹
0.62
0.62
0.59
0.59
0.62
0.60
0.61
0.62
0.61
0.71
0.25
2.89%
1.39%
—
0.56
FCF per share₹
0.47
0.43
0.42
0.45
0.47
0.51
0.56
0.61
0.65
0.56
0.89
3.54%
1.98%
—
0.90
Dividend per sh₹
0.22
0.20
0.20
0.22
0.21
0.23
0.26
0.29
0.28
0.27
0.60
5.12%
2.96%
—
11.95
Div yield (avg)%
23.69
23.20
23.39
20.74
23.09
24.64
22.61
24.55
26.21
23.33
9.40
24.55
23.36
69
12.71
Payout ratio%
27.27
24.30
24.46
23.21
21.57
22.53
22.56
25.23
22.30
25.28
5.83
22.56
23.75
41
192.5
Shares (diluted)M
269.4
278.5
275.1
279.3
313.3
294.0
276.8
309.3
322.4
311.2
194.6
(0.13%)
1.05%
69
12.96
Buyback yield%
20.44
17.96
16.20
15.52
16.52
14.40
13.05
11.45
10.73
11.88
26.49
11.88
14.96
63
0.369
D/E ratiox
0.593
0.644
0.554
0.490
0.519
0.490
0.430
0.443
0.437
0.448
1.025
0.443
0.490
85
329.5
Enterprise value₹M
599.9
650.3
752.5
761.5
753.2
859.0
810.5
884.0
938.2
910.6
347.3
3.87%
5.63%
77
71.95
LT debt₹M
217.3
237.0
239.2
247.1
263.5
296.1
315.7
296.5
274.7
271.3
451.5
0.59%
2.61%
92
Revenue
₹422.9M
7.59%
1.00×
Cost of revenue
₹274.1M
7.77%
1.02×
Operating expenses
₹74.76M
7.05%
0.95×
Cash and investments
21.09%
Goodwill & intangibles
18.71%
Property and equipment
15.88%
Spread over hurdle
(6.24%)