129.6
Revenue₹M
77.16
81.54
87.38
93.05
99.61
106.9
116.4
123.2
133.8
136.8
139.0
7.54%
7.14%
44
10.49
Revenue growth%
14.84
15.21
16.57
14.08
16.78
15.02
16.08
18.02
17.32
15.96
29.06
16.78
15.64
32
19.06
Gross margin%
27.46
26.70
29.45
29.97
30.98
28.24
28.58
31.25
29.04
6.43
28.85
29.04
29.24
23
8.63
Operating margin%
13.48
11.89
10.55
11.67
12.56
12.21
12.94
12.11
13.78
29.09
18.62
12.56
12.38
52
18.80
Net margin%
13.24
11.85
9.53
9.12
7.14
9.74
11.68
11.54
10.31
20.67
7.23
10.31
10.92
9
11.59
P/E ratio (avg)x
13.25
13.54
13.46
14.59
16.93
17.11
17.93
18.51
19.17
29.66
15.26
17.93
15.76
26
30.35
EV/EBITx
35.77
42.37
50.07
56.61
59.28
59.34
63.17
69.77
82.72
20.84
21.30
63.17
57.94
50
7.88
FCF yield (avg)%
28.18
27.33
27.84
28.19
30.86
29.03
27.43
26.91
27.61
29.51
6.74
27.61
28.01
19
9.77
FCF margin%
32.81
31.40
32.28
30.09
31.49
32.60
35.07
34.51
32.51
16.47
4.35
32.60
32.39
55
1.293
FCF / Net incomex
0.619
0.604
0.552
0.600
0.616
0.643
0.663
0.600
0.527
0.728
0.391
0.616
0.602
34
11.47
ROIC%
0.40
0.40
0.40
0.40
0.40
0.40
2.00
4.73
4.08
6.47
20.77
2.00
0.40
87
6.23
Return on equity%
20.02
22.56
24.91
27.61
27.40
27.69
25.63
23.00
23.81
21.17
18.75
25.63
24.36
31
17.15
Return on assets%
7.98
6.74
6.85
4.63
4.55
7.15
6.67
7.10
10.09
4.19
3.96
7.10
6.97
7
0.05
EPS₹
0.24
0.22
0.24
0.23
0.21
0.21
0.21
0.23
0.26
0.05
0.06
2.71%
2.80%
—
15.06
EPS growth%
12.44
13.05
12.09
12.42
14.06
12.65
10.58
10.65
12.47
2.80
3.59
12.47
12.46
12
0.14
Bookvalue per sh₹
0.13
0.14
0.13
0.15
0.14
0.12
0.12
0.14
0.13
0.23
0.20
(2.03%)
0.72%
—
0.05
FCF per share₹
0.14
0.15
0.16
0.14
0.13
0.12
0.11
0.12
0.12
0.20
0.08
(4.37%)
(0.96%)
—
0.16
Dividend per sh₹
0.11
0.11
0.10
0.10
0.10
0.10
0.09
0.09
0.10
0.21
0.20
0.29%
(0.53%)
—
9.92
Div yield (avg)%
9.32
9.53
9.47
7.34
4.62
5.94
6.23
8.55
8.88
19.63
18.29
6.23
8.71
91
26.32
Payout ratio%
23.13
22.26
21.04
18.59
19.83
20.70
18.57
20.07
18.73
16.86
4.72
19.83
20.39
31
161.9
Shares (diluted)M
125.3
127.6
137.0
143.9
150.8
164.7
171.4
163.8
175.0
166.0
163.5
3.99%
1.69%
40
17.29
Buyback yield%
30.53
31.33
31.91
34.83
32.49
31.78
33.08
30.29
28.79
15.43
28.59
31.78
31.56
17
1.518
D/E ratiox
2.360
2.411
2.474
2.225
2.069
2.145
2.100
2.131
2.005
1.267
0.699
2.100
2.161
38
77.68
Enterprise value₹M
283.4
300.9
337.1
363.1
404.0
486.0
560.6
585.6
659.8
117.7
158.6
12.69%
12.15%
53
13.99
LT debt₹M
38.91
37.66
32.58
34.41
34.89
35.09
33.31
30.20
27.58
12.25
29.65
(4.33%)
(5.83%)
71
Revenue
₹133.8M
7.14%
1.00×
Cost of revenue
₹88.45M
7.35%
1.02×
Operating expenses
₹13.75M
6.51%
0.94×
Goodwill & intangibles
17.54%
Cash and investments
16.07%
Spread over hurdle
(7.73%)