103.2
Revenue₹M
172.6
186.0
198.7
206.5
215.8
228.2
243.8
261.7
273.9
288.7
115.1
5.99%
5.85%
10
6.03
Revenue growth%
11.78
12.52
15.51
17.81
16.28
17.92
16.62
14.31
15.65
16.64
10.76
16.62
15.97
52
16.09
Gross margin%
9.96
8.19
7.92
5.14
4.16
4.23
6.44
4.41
5.14
3.73
11.10
4.41
5.14
49
20.35
Operating margin%
31.72
31.62
31.45
30.55
29.80
30.25
30.61
30.78
33.13
33.96
11.79
30.78
31.12
92
18.48
Net margin%
26.36
26.14
24.62
24.60
26.33
24.97
24.64
23.96
26.55
26.59
9.33
24.97
25.55
77
12.47
P/E ratio (avg)x
29.08
28.02
30.43
33.56
33.82
34.56
38.30
34.30
32.82
30.61
15.23
34.30
33.19
59
15.56
EV/EBITx
51.09
58.08
62.52
66.23
74.39
85.66
86.47
84.33
99.01
107.9
20.23
86.47
79.36
36
25.00
FCF yield (avg)%
11.26
9.42
8.75
11.65
12.64
12.28
14.69
13.68
12.33
13.93
28.39
13.68
12.30
95
13.34
FCF margin%
31.70
32.54
35.32
38.10
36.29
34.36
35.40
36.52
33.75
35.15
21.10
35.15
35.24
23
0.437
FCF / Net incomex
1.309
1.188
1.218
1.114
1.127
1.007
0.967
0.966
1.001
0.884
1.782
0.967
1.061
59
20.47
ROIC%
3.76
2.41
3.22
2.53
5.50
2.57
0.40
1.61
0.40
0.40
9.05
0.40
2.47
45
19.92
Return on equity%
17.00
15.39
12.76
14.94
17.14
17.33
20.02
22.98
19.99
19.61
28.80
19.99
17.23
94
28.05
Return on assets%
26.39
27.67
27.82
29.99
27.33
26.21
27.49
28.95
29.38
26.44
15.93
27.49
27.58
7
4.78
EPS₹
4.20
4.62
5.36
5.61
5.49
6.41
7.55
8.72
9.60
11.31
5.14
15.54%
10.73%
—
15.63
EPS growth%
9.02
6.98
6.15
6.80
4.06
4.98
4.21
5.12
6.57
3.75
20.37
4.98
5.64
17
2.82
Bookvalue per sh₹
3.61
3.57
3.95
3.87
3.96
3.78
3.33
3.10
2.89
2.55
7.65
(8.39%)
(4.70%)
—
3.02
FCF per share₹
9.50
9.60
10.96
10.48
12.05
13.78
13.88
16.31
18.45
20.44
6.95
11.15%
8.21%
—
1.85
Dividend per sh₹
10.20
11.91
13.82
15.85
15.37
17.61
17.36
19.65
22.24
24.91
1.82
10.14%
9.87%
—
5.93
Div yield (avg)%
17.01
19.67
17.31
17.05
17.84
18.11
19.62
22.20
21.89
22.56
26.90
21.89
18.87
17
12.89
Payout ratio%
24.29
25.60
24.76
22.51
21.34
19.99
19.39
19.06
16.39
14.54
10.04
19.06
20.67
19
16.57
Shares (diluted)M
21.92
23.61
23.24
22.89
23.90
25.98
26.88
31.61
35.06
39.37
15.84
10.49%
5.85%
31
21.98
Buyback yield%
27.29
24.51
24.02
24.27
26.55
24.60
25.57
23.43
22.17
23.45
8.88
23.45
24.39
41
1.571
D/E ratiox
0.334
0.318
0.325
0.351
0.358
0.337
0.368
0.321
0.285
0.298
1.673
0.321
0.330
60
248.6
Enterprise value₹M
264.5
250.7
282.4
292.4
298.7
273.6
263.4
275.0
275.0
255.9
16.40
(3.05%)
(0.96%)
56
118.6
LT debt₹M
81.54
83.66
87.32
80.04
78.25
87.99
96.90
88.93
93.08
86.40
100.4
2.00%
1.69%
80
Revenue
₹288.7M
5.85%
1.00×
Cost of revenue
₹163.5M
5.82%
1.00×
Operating expenses
₹58.68M
5.94%
1.01×
Cash and investments
16.94%
Property and equipment
16.19%
Spread over hurdle
43.54%