90.06
Revenue₹M
244.2
261.8
283.1
305.7
338.6
365.6
400.4
437.6
473.3
522.2
94.16
9.05%
8.81%
69
9.39
Revenue growth%
33.51
31.86
30.50
30.63
33.09
33.55
36.49
39.23
41.24
38.81
19.06
38.81
33.53
49
10.64
Gross margin%
28.16
27.67
28.82
29.01
31.29
33.57
32.38
29.59
29.65
27.88
11.40
29.65
29.30
51
27.78
Operating margin%
8.59
7.84
10.37
7.58
8.44
6.46
6.66
6.92
9.57
11.52
15.91
6.92
8.14
75
6.94
Net margin%
18.61
18.88
18.06
19.43
21.95
21.36
21.47
24.21
24.41
27.27
21.08
24.21
21.41
28
31.29
P/E ratio (avg)x
32.64
37.87
41.89
46.24
51.09
54.03
61.36
62.28
70.54
78.36
13.15
62.28
52.56
31
6.030
EV/EBITx
24.83
24.73
21.24
22.64
21.85
18.83
17.74
16.73
14.63
15.08
13.76
16.73
20.04
47
18.95
FCF yield (avg)%
14.72
13.17
14.49
16.64
16.41
14.03
13.32
14.79
15.41
14.17
14.03
14.17
14.60
45
23.06
FCF margin%
22.72
24.17
26.07
25.80
27.41
27.80
28.66
31.32
30.40
30.99
27.47
30.40
27.60
16
0.675
FCF / Net incomex
2.095
2.369
2.312
2.373
2.282
2.569
2.497
2.889
2.842
3.046
1.054
2.842
2.435
53
17.30
ROIC%
9.59
8.64
10.08
11.20
12.00
12.97
12.12
10.93
11.19
12.86
8.24
12.12
11.19
16
14.24
Return on equity%
12.72
10.21
11.36
11.76
14.65
16.36
16.01
18.40
17.44
14.95
22.89
16.36
14.80
14
25.16
Return on assets%
9.41
11.50
11.80
12.04
13.99
12.64
11.65
13.00
13.38
13.82
11.36
13.00
12.34
32
1.81
EPS₹
5.65
5.34
5.63
5.79
5.39
5.35
4.68
4.69
4.24
3.83
1.95
(6.62%)
(4.20%)
—
6.48
EPS growth%
24.83
26.97
28.23
28.67
27.22
25.47
28.06
27.36
29.61
27.77
10.99
27.77
27.56
75
9.37
Bookvalue per sh₹
10.33
10.13
9.00
8.64
8.29
8.09
7.84
7.63
8.43
8.16
7.84
(0.30%)
(2.68%)
—
5.94
FCF per share₹
2.33
2.38
2.20
2.45
2.35
2.61
2.30
2.46
2.27
2.36
12.47
0.08%
(0.45%)
—
8.67
Dividend per sh₹
3.67
3.68
3.37
3.03
3.03
3.07
2.78
2.78
2.74
2.40
4.17
(4.58%)
(4.64%)
—
18.92
Div yield (avg)%
5.16
6.82
7.29
9.10
8.61
7.71
7.16
5.32
4.87
5.50
8.97
5.50
6.99
66
3.27
Payout ratio%
11.47
10.50
9.02
9.46
11.32
11.30
12.70
10.65
9.88
9.12
23.44
10.65
10.58
73
24.66
Shares (diluted)M
23.80
23.84
24.51
27.95
28.46
30.59
29.80
28.01
27.14
28.80
24.83
0.24%
3.03%
76
13.79
Buyback yield%
20.10
20.85
18.04
17.03
19.54
22.00
22.78
19.98
21.47
21.62
18.72
21.62
20.48
43
1.244
D/E ratiox
2.322
2.279
2.494
2.646
2.953
2.919
3.221
3.418
3.460
3.562
1.224
3.418
2.936
77
292.8
Enterprise value₹M
362.4
355.7
359.0
371.4
449.5
515.4
512.8
508.5
573.3
651.6
375.1
7.71%
6.37%
43
250.3
LT debt₹M
397.2
342.6
365.6
386.9
373.9
351.2
339.6
310.8
304.3
282.8
55.38
(5.43%)
(2.92%)
44
Revenue
₹522.2M
8.81%
1.00×
Cost of revenue
₹365.5M
8.81%
1.00×
Operating expenses
₹82.86M
9.09%
1.03×
Goodwill & intangibles
20.24%
Property and equipment
18.65%
Cash and investments
17.30%
Spread over hurdle
50.25%