56.58
Revenue₹M
132.9
132.2
133.3
137.9
142.1
145.2
147.8
147.6
148.8
153.7
60.55
1.57%
1.60%
51
6.77
Revenue growth%
31.49
30.58
33.04
30.81
30.80
31.71
30.19
32.93
32.38
35.28
20.65
32.38
31.60
82
12.59
Gross margin%
17.92
19.56
17.99
18.43
21.18
21.15
18.64
19.43
20.51
22.73
23.67
20.51
19.49
18
24.01
Operating margin%
23.53
24.20
26.29
25.77
24.09
21.35
22.76
24.55
25.42
23.38
25.51
23.38
24.14
94
18.44
Net margin%
12.27
10.25
8.42
7.39
9.96
8.16
8.09
9.26
7.48
7.27
15.70
8.09
8.29
85
36.86
P/E ratio (avg)x
8.657
8.625
8.348
9.235
9.604
10.66
10.96
9.918
9.662
10.17
8.910
10.17
9.633
84
20.46
EV/EBITx
17.49
18.95
18.62
17.66
17.96
18.83
16.75
16.95
18.25
16.52
12.81
16.95
17.81
78
22.86
FCF yield (avg)%
8.80
7.08
7.18
7.65
4.78
3.55
6.24
8.97
7.36
5.64
21.21
6.24
7.13
84
20.17
FCF margin%
20.84
17.92
18.36
16.02
15.71
16.64
18.81
19.59
22.25
19.34
9.61
19.34
18.58
66
1.119
FCF / Net incomex
0.116
0.105
0.106
0.101
0.100
0.108
0.118
0.133
0.132
0.145
0.114
0.132
0.112
17
14.47
ROIC%
14.18
12.27
14.32
13.88
12.77
9.86
10.70
13.25
13.78
13.37
22.57
13.25
13.31
30
4.34
Return on equity%
14.16
12.46
12.48
14.52
13.99
14.47
17.27
15.99
16.07
17.07
9.91
16.07
14.50
27
8.02
Return on assets%
8.01
5.88
3.61
4.45
4.39
2.27
3.12
2.61
4.58
6.16
25.29
3.12
4.42
59
2.24
EPS₹
1.62
1.53
1.36
1.21
1.15
1.14
1.00
0.90
0.78
0.70
2.48
(9.41%)
(9.43%)
—
24.28
EPS growth%
29.78
31.48
32.42
35.25
35.08
36.44
38.16
38.49
35.55
35.94
9.94
36.44
35.40
27
3.35
Bookvalue per sh₹
3.53
3.56
3.41
3.68
3.95
3.69
3.45
3.19
3.25
3.30
0.79
(3.52%)
0.21%
—
3.57
FCF per share₹
0.64
0.72
0.80
0.87
0.89
0.84
0.77
0.72
0.66
0.68
2.03
(5.33%)
0.18%
—
2.11
Dividend per sh₹
2.96
2.92
2.70
3.08
2.99
3.29
3.57
3.39
3.64
3.78
1.40
4.78%
2.76%
—
20.84
Div yield (avg)%
25.84
28.68
27.65
25.13
22.23
21.96
21.84
24.04
22.65
24.28
13.16
22.65
24.16
9
21.47
Payout ratio%
6.70
6.00
5.18
2.42
0.82
3.35
2.07
1.96
0.40
0.40
29.71
1.96
2.24
78
29.30
Shares (diluted)M
30.43
27.64
25.12
22.66
24.34
24.97
23.34
20.59
21.06
22.39
28.69
(1.66%)
(3.42%)
34
6.03
Buyback yield%
31.02
30.85
30.69
29.02
29.59
32.13
30.31
28.95
31.83
34.28
14.37
31.83
30.77
38
1.409
D/E ratiox
1.173
1.010
0.874
0.814
0.732
0.762
0.774
0.720
0.641
0.580
1.481
0.720
0.768
62
103.5
Enterprise value₹M
196.3
222.0
228.2
246.6
235.1
234.6
259.5
277.7
249.9
275.1
110.0
3.19%
4.23%
93
72.05
LT debt₹M
202.1
192.7
225.9
228.1
232.8
260.8
257.6
247.5
264.8
263.1
84.99
2.48%
3.83%
55
Revenue
₹153.7M
1.60%
1.00×
Cost of revenue
₹85.20M
1.57%
1.00×
Operating expenses
₹33.24M
1.04%
0.95×
Cash and investments
18.35%
Property and equipment
16.30%
Spread over hurdle
(3.66%)