98.38
Revenue₹M
139.6
150.2
166.1
181.0
197.9
212.8
233.9
253.0
270.0
292.2
105.7
8.11%
8.43%
75
22.99
Revenue growth%
24.56
26.76
24.22
25.33
25.60
24.43
22.84
23.06
20.33
17.50
17.87
22.84
24.33
78
27.01
Gross margin%
17.51
17.81
19.57
18.98
21.17
18.62
21.52
22.51
20.61
21.28
14.07
21.28
20.09
21
6.21
Operating margin%
30.37
32.47
30.45
27.99
26.62
29.23
30.92
30.58
31.02
32.61
7.95
30.92
30.52
74
21.02
Net margin%
8.13
7.72
6.98
5.01
3.88
1.15
3.43
6.19
6.03
7.49
27.33
6.03
6.11
60
16.07
P/E ratio (avg)x
26.60
27.44
29.05
29.62
28.21
30.83
33.80
34.48
35.91
35.87
8.837
34.48
30.23
36
17.88
EV/EBITx
22.70
23.83
23.06
26.92
31.47
33.18
37.17
35.71
39.96
46.49
11.93
37.17
32.33
86
5.03
FCF yield (avg)%
0.40
0.40
0.40
0.88
0.44
0.40
0.40
2.57
3.62
2.72
25.55
2.57
0.42
58
4.87
FCF margin%
12.42
10.13
12.38
10.61
12.91
10.76
12.17
13.79
11.22
12.85
14.35
12.17
12.27
61
0.758
FCF / Net incomex
2.219
2.087
2.302
2.440
2.413
2.471
2.658
2.846
3.171
3.061
0.257
2.846
2.456
44
8.97
ROIC%
18.99
17.45
16.39
14.24
13.22
12.24
9.66
11.50
10.89
11.48
14.00
11.48
12.73
36
18.71
Return on equity%
27.69
28.41
26.35
28.43
27.95
29.81
28.02
25.61
25.00
22.23
5.52
25.61
27.82
28
27.27
Return on assets%
8.91
9.48
6.75
6.40
3.86
3.41
0.44
0.40
0.40
2.98
29.32
0.44
3.64
95
21.30
EPS₹
12.94
11.83
11.51
11.46
10.52
9.97
10.76
10.41
10.99
11.71
23.59
2.17%
(1.31%)
—
9.89
EPS growth%
23.68
24.40
23.06
25.45
27.60
29.79
30.66
32.56
34.39
35.69
22.34
32.56
28.69
33
4.42
Bookvalue per sh₹
8.46
8.98
9.13
8.45
8.25
7.99
8.10
8.20
7.35
7.70
14.04
(1.36%)
(1.84%)
—
5.91
FCF per share₹
10.97
11.05
11.31
10.20
9.75
10.22
10.09
9.10
8.60
8.12
6.01
(3.61%)
(1.90%)
—
3.77
Dividend per sh₹
10.13
9.47
8.73
9.37
8.25
7.99
7.94
7.97
7.63
6.73
11.15
(3.99%)
(3.79%)
—
19.97
Div yield (avg)%
9.18
10.76
11.46
8.83
11.46
11.98
14.92
12.12
10.02
9.55
21.53
11.98
11.11
79
29.90
Payout ratio%
13.24
10.34
9.92
10.80
9.92
9.25
9.45
10.24
8.33
9.14
13.63
9.25
9.92
12
8.309
Shares (diluted)M
7.412
6.440
6.569
6.492
5.697
6.177
5.541
5.712
5.908
5.251
8.347
(1.62%)
(3.77%)
64
12.40
Buyback yield%
12.85
10.80
13.34
10.90
13.02
11.55
13.25
12.95
14.03
16.78
6.97
13.25
12.98
50
1.788
D/E ratiox
0.823
0.864
0.874
0.900
0.957
0.963
0.990
1.080
1.125
1.048
1.063
1.048
0.960
20
199.3
Enterprise value₹M
269.7
264.4
272.9
271.1
239.3
267.7
250.0
237.9
254.5
241.3
87.81
0.17%
(1.74%)
23
75.38
LT debt₹M
202.9
216.4
232.4
273.6
311.6
348.3
378.7
428.6
429.9
473.9
136.6
8.75%
9.53%
34
Revenue
₹292.2M
8.43%
1.00×
Cost of revenue
₹170.1M
8.21%
0.98×
Operating expenses
₹61.20M
8.96%
1.05×
Property and equipment
16.70%
Cash and investments
15.13%
Spread over hurdle
(5.63%)