499.1
Revenue₹M
338.8
353.6
365.0
380.4
387.8
386.2
402.4
410.4
411.1
416.5
538.6
1.44%
2.20%
23
23.64
Revenue growth%
8.90
10.06
9.35
7.39
9.92
11.38
11.31
11.24
9.96
10.90
3.04
11.24
10.01
78
16.03
Gross margin%
5.39
4.99
5.97
3.39
4.23
3.67
5.70
8.41
10.43
12.53
24.34
8.41
5.54
70
14.58
Operating margin%
10.83
9.96
8.01
8.95
8.85
10.21
8.32
11.18
13.27
16.00
15.71
11.18
10.09
72
22.49
Net margin%
22.30
23.31
24.50
26.54
25.83
26.04
27.02
26.81
29.29
28.44
28.32
27.02
26.29
91
12.46
P/E ratio (avg)x
11.09
12.47
13.37
13.57
14.17
14.87
14.61
15.81
18.20
18.18
16.09
15.81
14.39
77
21.98
EV/EBITx
28.31
30.40
32.13
30.81
32.90
33.93
35.62
37.13
36.53
39.07
9.203
36.53
33.41
17
17.10
FCF yield (avg)%
7.28
8.41
9.69
10.87
13.31
15.09
14.73
17.60
15.41
13.99
13.66
15.09
13.65
95
14.76
FCF margin%
3.25
3.53
5.56
8.46
8.77
9.70
12.07
13.18
13.77
11.46
22.16
12.07
9.23
72
1.022
FCF / Net incomex
0.569
0.528
0.566
0.542
0.510
0.530
0.531
0.499
0.499
0.456
0.323
0.499
0.529
91
7.51
ROIC%
20.73
20.41
22.30
19.42
21.83
24.48
24.82
25.47
28.29
27.65
2.60
25.47
23.39
84
20.40
Return on equity%
5.54
5.60
4.61
5.15
7.62
6.64
4.72
7.70
6.50
5.36
14.00
6.50
5.57
24
11.53
Return on assets%
31.91
30.14
29.03
28.52
29.81
30.70
28.52
28.89
30.22
32.57
29.37
30.22
29.97
36
0.15
EPS₹
0.15
0.15
0.14
0.15
0.16
0.16
0.18
0.20
0.21
0.21
0.16
5.96%
3.83%
—
27.41
EPS growth%
22.12
21.49
21.54
20.56
20.09
20.48
17.50
17.76
15.77
16.72
25.07
17.50
20.28
29
0.14
Bookvalue per sh₹
0.20
0.19
0.19
0.19
0.17
0.15
0.16
0.15
0.14
0.14
0.34
(3.57%)
(2.82%)
—
0.20
FCF per share₹
0.53
0.51
0.54
0.57
0.65
0.74
0.77
0.89
0.96
1.08
0.23
10.48%
8.19%
—
0.42
Dividend per sh₹
0.12
0.14
0.16
0.17
0.18
0.20
0.21
0.21
0.21
0.24
0.44
5.57%
6.99%
—
17.31
Div yield (avg)%
24.58
27.23
26.25
23.31
22.77
21.00
18.03
18.96
17.36
14.59
6.97
18.03
21.88
80
4.21
Payout ratio%
10.40
11.05
11.06
10.46
10.39
8.32
10.15
11.62
13.51
13.76
20.07
11.62
10.75
64
348.8
Shares (diluted)M
443.5
450.3
422.4
395.2
369.8
375.9
420.3
371.3
392.4
405.9
357.1
1.88%
(0.17%)
89
13.55
Buyback yield%
23.03
21.37
21.63
21.67
23.21
20.46
21.66
23.45
22.33
22.88
28.92
22.33
22.00
37
0.618
D/E ratiox
0.161
0.160
0.155
0.174
0.196
0.194
0.228
0.240
0.261
0.284
1.251
0.240
0.195
43
313.4
Enterprise value₹M
353.8
321.0
302.5
322.3
300.9
276.3
286.8
272.9
280.6
293.7
55.27
(0.48%)
(2.09%)
60
228.9
LT debt₹M
96.50
107.9
113.2
112.7
109.2
123.7
135.5
149.3
147.4
147.4
486.1
6.18%
4.46%
66
Revenue
₹416.5M
2.20%
1.00×
Cost of revenue
₹216.6M
1.88%
0.97×
Operating expenses
₹75.21M
2.31%
1.01×
Property and equipment
15.77%
Cash and investments
15.72%
Spread over hurdle
(4.63%)