381.2
Revenue₹M
368.7
393.8
407.7
423.0
446.9
465.6
490.5
519.1
557.4
591.9
396.9
5.78%
5.54%
58
7.86
Revenue growth%
12.71
14.84
13.75
15.30
13.24
11.30
9.66
7.47
5.82
7.09
10.42
7.47
12.00
90
7.77
Gross margin%
19.22
18.44
18.33
17.66
18.07
15.72
16.54
16.16
14.58
15.72
15.88
15.72
17.10
51
5.61
Operating margin%
10.80
8.47
8.21
7.84
10.48
11.30
9.68
8.10
5.99
7.55
16.29
8.10
8.34
21
6.71
Net margin%
28.33
28.83
31.78
32.57
29.71
31.33
30.73
28.97
27.00
26.16
23.78
28.97
29.34
62
26.01
P/E ratio (avg)x
8.348
9.216
10.01
9.791
9.065
9.001
7.918
7.444
8.120
7.286
36.32
7.918
8.675
54
30.47
EV/EBITx
34.16
37.19
40.52
46.30
45.25
44.37
45.76
54.36
52.74
60.12
29.32
52.74
45.51
11
29.18
FCF yield (avg)%
10.77
12.44
15.10
15.14
13.81
15.57
14.15
15.90
12.98
14.51
15.18
14.51
14.33
44
11.96
FCF margin%
9.34
7.12
4.95
7.78
9.77
8.91
9.96
11.00
11.84
11.24
29.13
11.00
9.56
13
0.756
FCF / Net incomex
0.216
0.219
0.238
0.246
0.287
0.329
0.376
0.382
0.415
0.447
1.533
0.382
0.308
54
3.33
ROIC%
21.71
22.95
23.75
26.06
27.36
24.82
21.82
22.12
20.16
22.46
2.09
22.12
22.71
62
15.27
Return on equity%
7.62
7.39
4.51
5.24
5.44
4.76
7.51
7.02
9.55
10.04
4.31
7.51
7.20
14
7.32
Return on assets%
12.40
13.33
13.83
11.20
12.42
13.35
11.52
14.34
15.69
13.66
18.85
13.66
13.34
64
2.80
EPS₹
3.47
3.14
2.83
2.42
2.55
2.62
2.42
2.31
2.19
1.89
2.95
(5.85%)
(5.43%)
—
16.79
EPS growth%
34.60
37.01
38.78
39.67
38.82
40.70
37.89
35.92
38.59
36.95
20.86
37.89
38.24
67
3.48
Bookvalue per sh₹
4.47
4.54
5.02
5.21
5.67
6.17
5.96
6.62
7.82
7.46
1.87
5.64%
4.89%
—
1.86
FCF per share₹
1.96
1.72
1.75
1.74
1.60
1.70
1.83
1.82
1.73
1.90
5.29
3.44%
(1.48%)
—
2.36
Dividend per sh₹
2.51
2.29
1.96
1.66
1.42
1.38
1.24
1.19
1.09
1.03
4.81
(6.16%)
(8.52%)
—
4.88
Div yield (avg)%
2.74
1.58
0.40
2.97
0.53
2.83
0.66
1.55
3.57
2.04
24.31
2.04
1.81
5
16.47
Payout ratio%
4.91
4.84
6.41
6.73
6.33
5.07
6.50
7.16
6.31
6.43
6.28
6.43
6.37
89
79.37
Shares (diluted)M
64.32
59.05
64.46
62.28
59.12
56.72
59.54
64.95
69.75
61.38
79.75
0.75%
0.03%
43
9.30
Buyback yield%
18.14
19.11
17.23
18.43
20.01
22.31
23.26
21.64
21.93
23.39
13.44
22.31
20.83
29
0.609
D/E ratiox
0.549
0.475
0.473
0.500
0.448
0.456
0.393
0.414
0.357
0.344
1.080
0.393
0.452
38
181.5
Enterprise value₹M
44.66
42.76
49.22
57.99
56.84
54.86
58.14
66.54
65.77
65.73
37.27
2.95%
3.36%
43
516.8
LT debt₹M
520.4
503.7
558.1
520.5
507.4
508.3
513.8
558.8
624.4
673.3
658.6
5.82%
2.23%
81
Revenue
₹591.9M
5.54%
1.00×
Cost of revenue
₹378.2M
5.70%
1.02×
Operating expenses
₹73.63M
5.85%
1.03×
Goodwill & intangibles
17.09%
Property and equipment
15.23%
Spread over hurdle
70.00%