113.9
Revenue₹M
136.4
144.9
155.4
168.1
182.1
200.6
216.3
232.4
246.0
120.4
124.7
7.91%
8.10%
45
5.13
Revenue growth%
33.90
34.25
31.92
33.36
33.27
33.38
30.89
30.88
28.17
7.82
2.73
30.89
33.11
81
24.17
Gross margin%
9.77
6.78
4.80
2.23
1.42
4.35
4.61
3.46
1.89
20.83
28.76
3.46
4.48
7
24.36
Operating margin%
5.26
3.85
3.85
1.47
0.85
0.40
0.40
0.40
0.93
26.26
17.69
0.40
1.20
23
20.50
Net margin%
31.24
32.19
31.05
28.34
27.03
27.35
30.19
31.13
33.20
9.10
19.58
30.19
31.09
7
19.37
P/E ratio (avg)x
12.04
13.12
14.84
15.48
14.68
13.35
14.04
15.54
14.38
15.78
36.29
14.38
14.21
59
37.27
EV/EBITx
13.94
14.55
14.60
13.44
13.71
13.23
11.97
10.31
10.85
32.68
23.38
11.97
13.33
15
3.47
FCF yield (avg)%
21.35
22.22
21.67
24.59
23.94
22.29
22.66
24.17
21.56
13.26
15.65
22.66
22.25
55
20.49
FCF margin%
5.80
7.07
10.04
9.19
10.01
12.73
12.77
13.77
16.42
23.18
18.76
12.77
10.03
63
1.546
FCF / Net incomex
1.067
1.026
0.967
1.070
1.119
1.282
1.364
1.260
1.349
1.060
1.618
1.282
1.096
89
21.46
ROIC%
6.34
8.61
10.25
11.53
13.74
15.82
14.67
16.29
17.68
22.16
25.16
15.82
12.63
93
24.89
Return on equity%
25.64
25.45
28.28
25.74
24.41
22.10
19.94
19.61
21.53
7.59
4.49
21.53
24.93
92
26.07
Return on assets%
5.81
4.93
3.00
5.52
7.69
7.00
7.05
7.80
9.83
21.59
21.49
7.69
6.41
12
3.75
EPS₹
6.51
6.63
6.64
6.34
6.75
7.69
7.81
8.25
8.63
3.86
4.31
6.34%
5.39%
—
29.97
EPS growth%
30.59
28.38
29.81
27.72
25.36
25.74
23.68
25.36
27.10
17.74
13.67
25.36
27.41
27
3.73
Bookvalue per sh₹
2.30
2.22
2.09
1.99
1.90
1.82
1.81
1.95
2.19
1.45
1.67
1.92%
1.08%
—
2.83
FCF per share₹
2.25
2.39
2.33
2.53
2.72
2.48
2.40
2.57
2.29
3.45
4.31
(1.96%)
(2.45%)
—
5.61
Dividend per sh₹
11.29
11.06
10.95
11.21
12.94
13.09
13.18
12.96
12.53
7.18
1.25
2.25%
2.49%
—
23.34
Div yield (avg)%
12.62
13.58
12.30
10.08
9.76
9.04
10.44
12.51
14.98
19.61
26.39
10.44
12.23
13
10.75
Payout ratio%
25.60
25.36
22.98
24.42
23.67
21.33
20.21
20.71
22.17
8.25
2.86
21.33
23.33
67
13.33
Shares (diluted)M
24.12
26.13
29.40
34.24
32.15
37.32
39.57
45.29
49.73
13.23
13.77
7.75%
10.30%
51
12.26
Buyback yield%
22.31
19.79
18.78
20.67
21.56
23.08
20.82
19.92
20.18
9.29
22.21
20.82
20.74
17
0.451
D/E ratiox
0.335
0.291
0.284
0.261
0.262
0.252
0.235
0.253
0.253
0.727
0.846
0.253
0.262
57
101.7
Enterprise value₹M
285.4
303.2
313.8
355.8
384.1
398.1
381.2
430.6
494.6
211.8
37.19
6.81%
5.77%
78
146.4
LT debt₹M
36.20
39.12
40.28
42.43
46.55
50.48
51.37
48.09
41.73
168.6
175.6
(0.33%)
2.65%
66
Revenue
₹246.0M
8.10%
1.00×
Cost of revenue
₹143.6M
7.95%
0.99×
Operating expenses
₹34.95M
8.12%
1.00×
Cash and investments
20.22%
Goodwill & intangibles
15.35%
Spread over hurdle
(8.29%)