165.9
Revenue₹M
98.45
105.7
112.3
116.7
124.5
132.8
142.7
149.1
160.6
173.0
176.1
6.80%
6.56%
17
14.19
Revenue growth%
6.93
8.58
10.09
10.37
11.97
9.08
6.28
7.60
10.27
10.94
25.20
9.08
9.59
9
26.54
Gross margin%
9.13
11.85
9.77
8.06
5.63
5.23
2.98
4.95
7.74
10.11
11.79
5.23
7.90
31
13.44
Operating margin%
11.20
14.12
17.01
18.93
20.96
22.61
24.46
27.42
25.21
25.35
20.42
25.21
21.79
69
6.33
Net margin%
25.72
24.08
25.01
22.43
24.41
22.24
24.06
22.09
21.26
19.49
20.33
22.09
23.24
81
37.54
P/E ratio (avg)x
18.09
17.05
16.23
14.67
15.65
14.55
15.76
14.13
13.55
12.48
19.17
14.13
15.16
6
35.28
EV/EBITx
31.39
34.75
36.94
33.64
30.38
30.49
32.43
34.57
36.11
34.82
24.86
34.57
34.11
84
7.50
FCF yield (avg)%
28.29
26.66
24.09
25.55
23.67
24.84
25.52
23.21
23.23
23.72
3.26
23.72
24.47
93
10.39
FCF margin%
0.40
0.40
0.95
0.40
0.40
0.40
0.40
3.20
3.79
3.19
25.52
3.19
0.40
24
1.624
FCF / Net incomex
0.655
0.583
0.640
0.677
0.623
0.644
0.687
0.651
0.592
0.576
0.211
0.644
0.642
34
20.49
ROIC%
4.49
5.90
8.02
7.23
6.93
5.14
5.45
6.63
4.69
6.27
16.39
5.45
6.08
59
7.08
Return on equity%
18.81
18.26
20.98
19.92
21.35
23.78
21.64
22.30
25.16
27.70
4.79
23.78
21.50
44
17.98
Return on assets%
33.61
33.34
32.43
34.56
35.18
37.00
38.08
38.10
36.56
36.79
29.55
37.00
35.87
6
6.35
EPS₹
5.16
5.20
5.27
5.35
5.20
5.23
5.29
4.99
5.06
4.64
6.49
(2.24%)
(1.43%)
—
13.81
EPS growth%
6.73
5.29
4.54
3.74
1.95
0.40
0.57
0.40
2.14
4.06
24.32
0.57
2.94
35
8.58
Bookvalue per sh₹
6.33
5.37
5.79
6.27
5.69
5.39
5.81
5.65
4.99
4.75
7.41
(3.54%)
(3.83%)
—
7.18
FCF per share₹
3.20
2.91
2.59
2.84
2.81
2.89
2.61
2.39
2.67
2.46
6.16
(2.60%)
(1.60%)
—
2.62
Dividend per sh₹
6.52
7.67
8.53
8.51
8.96
10.37
12.07
13.80
16.46
17.37
5.97
14.16%
10.72%
—
22.72
Div yield (avg)%
11.98
14.34
16.71
19.37
21.77
23.94
25.67
27.38
25.74
26.38
11.17
25.74
22.86
18
8.55
Payout ratio%
0.40
0.62
1.59
3.67
3.82
1.32
1.68
0.58
1.81
2.48
27.93
1.68
1.64
68
19.71
Shares (diluted)M
16.56
16.39
16.10
16.85
15.43
14.57
13.94
12.26
10.34
10.34
19.27
(7.69%)
(5.25%)
34
27.30
Buyback yield%
25.19
25.06
23.62
24.50
27.18
29.85
29.71
28.20
30.92
28.00
15.76
29.71
27.59
60
0.661
D/E ratiox
1.701
2.026
2.318
2.276
2.343
2.373
2.662
2.676
3.076
3.689
1.392
2.676
2.358
40
143.4
Enterprise value₹M
105.2
106.9
108.4
114.1
122.8
111.3
96.02
92.09
94.85
104.3
201.2
(3.22%)
0.09%
86
11.01
LT debt₹M
160.8
181.6
181.5
197.4
211.8
215.3
225.0
215.7
200.2
191.8
169.5
(1.96%)
2.37%
25
Revenue
₹173.0M
6.56%
1.00×
Cost of revenue
₹94.38M
6.58%
1.00×
Operating expenses
₹35.04M
6.85%
1.03×
Property and equipment
17.05%
Cash and investments
13.88%
Spread over hurdle
(3.24%)