27.76
Revenue₹M
111.1
110.5
112.6
116.6
116.2
118.3
117.4
121.5
124.1
126.4
30.50
1.70%
1.27%
43
24.68
Revenue growth%
25.16
22.26
24.33
22.45
21.47
18.59
19.28
18.41
15.60
17.06
15.00
18.41
20.37
26
7.40
Gross margin%
21.05
20.01
21.56
19.62
21.10
23.56
25.44
23.15
25.40
26.35
5.44
25.40
22.35
23
13.20
Operating margin%
8.33
6.95
8.08
9.10
7.82
6.13
8.54
8.47
6.32
6.03
19.05
6.32
7.95
7
15.81
Net margin%
7.07
9.89
10.12
12.53
10.99
13.68
10.95
10.53
11.69
11.78
23.92
11.69
10.97
73
35.93
P/E ratio (avg)x
37.34
35.96
38.10
41.10
48.25
56.49
60.90
59.75
65.90
66.78
9.230
60.90
52.37
63
31.45
EV/EBITx
42.87
38.78
39.16
40.98
37.69
34.37
32.12
34.26
35.46
38.84
30.99
34.37
38.24
58
2.51
FCF yield (avg)%
0.40
3.32
2.55
4.13
3.42
2.81
4.12
4.96
4.36
6.95
16.96
4.36
3.77
59
8.79
FCF margin%
28.70
27.25
25.54
27.19
25.96
26.59
29.57
26.65
24.39
21.82
9.12
26.59
26.62
18
0.437
FCF / Net incomex
2.598
2.536
2.404
2.301
2.523
2.686
2.848
2.677
2.716
3.053
1.774
2.716
2.638
80
24.74
ROIC%
7.58
4.96
2.76
4.09
3.53
0.88
0.48
0.43
0.42
0.40
4.76
0.43
1.82
9
4.87
Return on equity%
13.90
14.72
14.85
12.04
10.20
10.45
7.87
5.18
2.95
3.79
22.77
5.18
10.32
19
17.93
Return on assets%
7.71
9.73
8.06
9.27
8.12
9.61
10.45
13.32
11.69
9.43
23.46
10.45
9.52
54
8.89
EPS₹
15.19
17.10
20.36
20.49
22.41
23.50
23.45
25.33
28.43
32.43
9.22
7.67%
8.04%
—
10.75
EPS growth%
27.09
28.39
29.39
28.71
28.29
27.44
30.23
27.72
30.43
32.37
18.92
30.23
28.55
81
11.83
Bookvalue per sh₹
8.03
8.05
8.48
8.32
8.10
8.22
7.20
7.18
6.71
7.17
11.86
(2.42%)
(1.02%)
—
7.59
FCF per share₹
4.67
4.88
5.64
5.67
5.31
5.08
4.94
5.21
4.98
5.55
2.27
0.90%
2.56%
—
2.18
Dividend per sh₹
10.14
9.70
9.11
8.77
7.83
8.03
8.87
8.77
9.52
9.35
5.81
3.60%
0.03%
—
3.77
Div yield (avg)%
5.60
3.02
4.86
5.44
4.54
7.22
5.15
4.27
5.16
2.55
5.41
5.15
5.00
71
2.34
Payout ratio%
18.36
16.87
16.95
15.50
18.47
19.06
16.09
14.34
14.96
14.12
2.18
14.96
16.48
58
3.873
Shares (diluted)M
5.828
5.700
6.796
6.653
7.738
8.301
8.145
9.158
9.511
9.433
3.894
4.04%
6.16%
75
24.86
Buyback yield%
16.10
16.58
16.82
18.15
18.96
21.61
21.98
21.34
20.03
18.23
9.85
21.34
18.59
48
1.187
D/E ratiox
0.496
0.583
0.648
0.683
0.668
0.657
0.770
0.904
0.932
1.079
1.751
0.904
0.676
42
109.3
Enterprise value₹M
9.830
9.731
10.23
11.10
11.29
10.22
9.651
8.899
9.122
8.302
55.71
(5.96%)
(0.82%)
87
113.6
LT debt₹M
33.59
34.20
35.11
40.74
42.73
42.74
42.05
43.22
51.05
52.36
82.61
4.15%
5.95%
68
Revenue
₹126.4M
1.27%
1.00×
Cost of revenue
₹71.52M
1.25%
1.00×
Operating expenses
₹25.21M
1.23%
1.00×
Property and equipment
14.69%
Spread over hurdle
13.18%