152.9
Revenue₹M
123.0
133.7
142.0
153.2
164.8
177.5
190.1
198.5
207.7
223.3
166.0
6.27%
6.89%
70
6.82
Revenue growth%
34.03
33.12
31.75
33.81
35.31
37.07
35.54
38.02
37.75
40.08
8.42
37.75
35.42
74
21.46
Gross margin%
20.27
20.50
20.19
23.00
24.53
26.18
26.77
26.98
26.64
24.11
9.08
26.64
24.32
12
18.63
Operating margin%
12.18
12.62
12.55
10.69
12.32
9.36
8.37
5.65
5.03
5.89
2.05
5.89
10.02
36
7.29
Net margin%
20.49
19.47
19.76
21.77
19.89
19.41
16.74
16.58
17.12
16.68
8.96
16.74
19.44
48
10.26
P/E ratio (avg)x
33.24
33.62
35.70
36.08
34.11
29.76
31.96
28.21
24.59
21.67
14.97
28.21
32.60
46
14.49
EV/EBITx
23.29
22.41
22.45
24.74
23.97
28.07
31.92
30.40
31.01
30.10
10.68
30.40
26.41
16
7.16
FCF yield (avg)%
23.92
26.41
26.24
24.30
23.00
22.70
20.07
20.18
21.02
22.71
17.41
21.02
22.85
48
27.94
FCF margin%
25.28
26.55
24.32
21.81
22.56
21.04
21.85
22.94
21.12
23.04
29.19
21.85
22.75
54
1.755
FCF / Net incomex
0.172
0.185
0.174
0.186
0.171
0.163
0.148
0.148
0.156
0.138
0.650
0.148
0.167
75
29.63
ROIC%
3.97
4.66
6.06
6.78
6.13
8.57
7.19
6.92
4.17
1.41
7.80
6.92
6.10
34
29.19
Return on equity%
14.65
12.57
11.98
12.18
13.50
11.18
13.12
12.32
12.77
15.53
25.00
12.77
12.67
7
12.90
Return on assets%
8.77
9.02
6.16
8.71
6.49
4.44
3.61
3.55
5.65
6.83
13.89
4.44
6.32
38
2.57
EPS₹
1.68
1.78
1.90
1.83
1.95
2.09
2.06
1.94
1.79
1.66
2.67
(3.10%)
(1.11%)
—
19.25
EPS growth%
25.06
25.47
24.26
24.26
21.96
23.25
23.28
25.38
23.41
20.61
11.23
23.28
23.83
88
1.60
Bookvalue per sh₹
5.03
5.54
4.85
5.02
5.20
4.97
5.03
5.28
5.34
5.87
5.31
2.44%
2.12%
—
4.70
FCF per share₹
1.75
1.79
1.67
1.57
1.68
1.58
1.73
1.80
1.61
1.53
1.70
(1.90%)
(0.40%)
—
5.57
Dividend per sh₹
4.48
4.98
5.64
5.67
6.27
6.54
6.08
5.75
6.24
6.68
2.16
1.28%
4.69%
—
2.68
Div yield (avg)%
6.83
3.95
5.12
3.47
2.57
3.54
2.34
2.97
0.66
3.24
12.77
2.97
3.35
22
20.51
Payout ratio%
16.38
14.89
17.02
14.65
13.27
14.38
14.01
12.14
9.25
10.55
26.75
12.14
14.19
24
22.17
Shares (diluted)M
21.02
24.21
27.65
31.29
31.72
33.42
38.63
42.62
44.36
48.25
21.75
8.75%
8.84%
33
6.90
Buyback yield%
29.76
27.69
26.04
28.55
27.60
29.72
27.08
28.63
28.35
29.73
8.36
28.63
28.45
13
0.313
D/E ratiox
0.217
0.239
0.268
0.308
0.372
0.363
0.370
0.370
0.412
0.471
1.125
0.370
0.366
58
183.7
Enterprise value₹M
156.4
170.7
187.4
208.5
218.6
227.6
211.8
196.9
202.1
211.6
15.08
(0.65%)
3.40%
89
130.4
LT debt₹M
132.4
125.0
119.5
123.8
107.3
110.4
103.6
105.8
91.88
89.05
101.6
(3.67%)
(4.51%)
54
Revenue
₹223.3M
6.89%
1.00×
Cost of revenue
₹118.1M
6.78%
0.99×
Operating expenses
₹38.01M
7.72%
1.08×
Cash and investments
13.30%
Spread over hurdle
22.07%