333.0
Revenue₹M
288.0
292.8
301.7
311.0
315.6
319.1
314.5
312.8
312.9
322.4
358.0
0.43%
1.04%
61
28.29
Revenue growth%
5.33
7.49
7.54
10.09
9.72
11.89
11.19
13.23
10.78
10.06
13.50
11.19
10.07
47
25.09
Gross margin%
35.82
35.87
36.48
38.63
38.01
39.13
39.11
36.81
35.36
36.89
6.32
36.89
36.85
18
28.59
Operating margin%
12.67
11.56
11.18
8.79
7.30
8.74
7.75
7.06
10.05
10.50
16.87
8.74
9.42
55
24.36
Net margin%
23.47
24.57
24.51
24.39
25.26
22.48
25.33
26.97
25.02
25.15
26.62
25.15
24.79
16
15.61
P/E ratio (avg)x
24.24
22.42
20.72
18.89
17.50
17.39
17.93
16.53
16.95
17.44
12.32
17.39
17.71
82
28.59
EV/EBITx
27.13
31.40
31.53
30.39
28.78
28.47
32.49
33.72
37.95
41.11
9.806
33.72
31.47
11
8.03
FCF yield (avg)%
25.43
26.70
29.68
27.08
28.72
27.43
29.97
27.89
28.33
30.69
4.47
28.33
28.11
41
23.41
FCF margin%
10.47
8.89
6.38
3.86
1.43
1.80
0.40
0.40
0.40
0.40
26.60
0.40
1.61
7
1.364
FCF / Net incomex
0.699
0.681
0.628
0.623
0.535
0.542
0.583
0.512
0.557
0.547
0.537
0.547
0.570
31
13.47
ROIC%
0.40
0.40
0.40
1.02
0.40
0.40
0.40
0.40
0.40
0.40
8.90
0.40
0.40
66
19.03
Return on equity%
27.62
29.67
26.81
27.46
24.77
22.92
23.69
23.88
25.54
24.52
24.70
23.88
25.16
88
19.27
Return on assets%
5.85
7.10
9.94
11.93
13.23
13.04
14.31
16.35
14.71
13.55
18.98
14.31
13.14
94
0.72
EPS₹
1.10
1.25
1.40
1.60
1.84
2.10
2.37
2.85
3.15
3.55
0.75
14.07%
12.40%
—
6.27
EPS growth%
13.37
14.26
12.02
12.14
10.70
10.69
8.20
5.40
4.48
6.17
4.97
6.17
10.70
10
0.27
Bookvalue per sh₹
0.59
0.60
0.60
0.67
0.71
0.74
0.82
0.88
0.91
0.94
0.68
5.92%
5.06%
—
0.39
FCF per share₹
0.28
0.33
0.37
0.43
0.42
0.45
0.45
0.52
0.51
0.56
0.57
5.99%
7.28%
—
0.25
Dividend per sh₹
0.49
0.48
0.49
0.48
0.53
0.51
0.58
0.65
0.66
0.69
0.81
5.34%
3.56%
—
14.07
Div yield (avg)%
3.74
4.44
6.29
5.26
5.30
6.78
7.68
4.83
4.54
3.61
19.28
4.83
5.04
9
24.74
Payout ratio%
10.85
7.89
8.53
6.47
6.41
8.49
8.49
6.18
4.35
3.62
8.05
6.18
7.18
91
248.5
Shares (diluted)M
356.6
383.5
412.9
407.5
391.7
453.6
488.3
474.2
478.9
537.1
251.3
6.52%
3.77%
45
2.01
Buyback yield%
17.01
14.75
12.78
10.60
12.19
10.29
12.64
9.79
9.53
9.36
8.39
9.79
11.40
31
0.191
D/E ratiox
0.193
0.208
0.198
0.210
0.202
0.213
0.222
0.207
0.226
0.222
1.243
0.222
0.209
77
132.3
Enterprise value₹M
302.6
346.1
338.6
375.7
424.2
445.7
505.0
539.7
594.3
605.1
51.89
7.36%
9.20%
60
205.3
LT debt₹M
62.97
75.16
89.87
92.66
96.42
113.6
125.2
126.4
132.5
153.6
229.7
9.76%
10.83%
23
Revenue
₹322.4M
1.04%
1.00×
Cost of revenue
₹189.6M
0.88%
0.98×
Operating expenses
₹44.64M
1.51%
1.05×
Goodwill & intangibles
22.21%
Cash and investments
20.48%
Spread over hurdle
(3.76%)