174.2
Revenue₹M
108.3
117.6
124.9
137.1
147.3
159.2
171.3
181.8
194.8
214.8
191.2
7.83%
7.71%
43
17.66
Revenue growth%
27.38
25.97
26.51
27.91
25.20
26.53
26.77
26.27
29.05
27.01
21.01
26.77
26.65
44
18.86
Gross margin%
6.10
8.08
8.56
11.41
10.28
10.79
10.33
12.38
9.80
12.53
3.18
10.79
10.30
48
6.07
Operating margin%
17.39
19.08
16.49
18.74
20.45
21.99
22.13
21.30
19.13
18.72
7.30
21.30
19.10
71
20.10
Net margin%
6.05
8.51
9.68
11.06
10.72
9.43
11.33
11.91
10.31
12.74
17.68
11.33
10.51
74
8.142
P/E ratio (avg)x
15.27
16.87
16.03
16.03
16.94
18.06
18.20
20.10
19.85
22.38
26.54
19.85
17.50
7
34.09
EV/EBITx
13.67
13.53
13.66
14.55
17.30
18.89
21.78
24.15
28.01
30.56
8.107
24.15
18.09
15
3.16
FCF yield (avg)%
17.54
20.12
20.34
21.42
20.44
23.02
22.11
24.66
24.50
25.15
15.62
24.50
21.77
13
5.89
FCF margin%
4.68
3.66
6.20
3.42
3.49
3.58
3.59
2.53
2.21
0.40
7.98
2.53
3.54
83
1.336
FCF / Net incomex
0.147
0.140
0.136
0.134
0.147
0.147
0.140
0.152
0.132
0.143
1.534
0.143
0.141
72
23.32
ROIC%
15.90
16.99
18.00
19.35
18.40
16.33
17.06
16.36
15.14
13.58
7.67
16.33
16.68
43
2.77
Return on equity%
32.15
34.01
33.41
33.46
30.94
33.54
35.38
35.90
38.41
39.39
13.51
35.90
33.77
73
8.22
Return on assets%
16.59
14.52
14.39
13.41
13.54
11.03
8.26
6.16
5.35
5.58
15.02
6.16
12.22
47
10.38
EPS₹
3.14
3.52
4.27
4.39
5.05
5.65
5.66
6.64
7.49
8.37
11.18
10.63%
10.31%
—
6.32
EPS growth%
17.29
20.14
19.98
17.88
19.75
21.35
22.18
24.12
26.18
24.70
25.04
24.12
20.74
31
5.55
Bookvalue per sh₹
4.39
4.80
5.46
5.31
5.88
5.86
5.58
5.44
6.18
7.08
7.78
3.80%
5.26%
—
10.93
FCF per share₹
2.30
2.31
2.26
2.35
2.30
2.21
2.07
1.93
2.07
1.81
9.60
(4.61%)
(3.17%)
—
4.35
Dividend per sh₹
2.27
2.28
2.37
2.27
2.24
2.59
2.46
2.74
2.61
2.87
9.42
5.14%
3.37%
—
3.03
Div yield (avg)%
9.90
8.16
8.26
10.77
9.59
9.79
9.21
8.16
8.53
10.35
16.11
9.21
9.40
82
3.56
Payout ratio%
28.92
26.33
23.33
21.04
22.96
25.12
24.11
24.47
24.71
22.78
15.99
24.47
24.29
27
15.26
Shares (diluted)M
18.30
17.19
15.66
16.21
18.28
17.67
18.03
19.20
21.04
23.05
14.91
4.74%
1.70%
69
9.22
Buyback yield%
28.81
26.32
29.06
27.59
26.17
23.23
25.46
28.03
27.22
30.11
25.89
27.22
27.40
78
1.052
D/E ratiox
1.579
1.372
1.293
1.397
1.519
1.575
1.416
1.233
1.156
1.190
1.183
1.233
1.385
31
115.7
Enterprise value₹M
95.67
101.4
90.05
87.82
84.05
74.42
63.47
67.80
58.86
50.02
135.0
(9.86%)
(5.68%)
67
147.1
LT debt₹M
156.4
149.3
158.0
153.0
135.6
150.7
161.4
177.0
160.6
175.9
239.9
5.34%
(0.13%)
66
Revenue
₹214.8M
7.71%
1.00×
Cost of revenue
₹105.5M
7.64%
0.99×
Operating expenses
₹50.82M
7.63%
0.99×
Cash and investments
18.45%
Property and equipment
16.26%
Spread over hurdle
(2.25%)