100.3
Revenue₹M
105.5
111.6
118.8
125.9
132.7
140.8
149.2
161.4
174.3
188.1
103.1
7.23%
6.52%
39
4.71
Revenue growth%
9.60
10.75
10.29
8.85
10.11
11.54
9.37
6.79
8.67
9.91
9.55
9.37
9.75
67
29.35
Gross margin%
9.61
9.56
7.44
6.73
5.34
7.93
10.00
11.09
12.14
11.40
9.21
11.09
9.58
91
27.71
Operating margin%
0.40
0.40
0.40
1.21
1.71
2.16
0.41
0.40
0.40
0.40
4.12
0.40
0.40
31
18.93
Net margin%
25.85
24.02
25.36
22.92
20.90
23.05
23.70
25.00
23.24
24.80
13.02
23.70
23.86
63
6.510
P/E ratio (avg)x
36.17
39.96
38.92
40.39
43.04
48.66
55.19
52.86
57.18
65.16
37.06
55.19
45.85
16
30.89
EV/EBITx
17.70
16.66
19.23
22.18
21.13
21.51
20.75
21.78
21.55
24.13
12.43
21.55
21.32
51
15.93
FCF yield (avg)%
23.25
22.31
21.77
19.63
17.26
16.87
17.12
15.59
15.80
17.17
6.75
16.87
17.21
41
19.37
FCF margin%
7.40
9.42
10.61
9.23
7.09
7.54
4.72
5.91
6.23
4.12
12.04
5.91
7.24
32
0.721
FCF / Net incomex
1.362
1.394
1.492
1.621
1.768
2.021
1.945
2.240
2.480
2.463
0.614
2.240
1.856
91
21.65
ROIC%
25.60
24.16
21.98
22.67
20.95
18.42
19.04
17.84
20.84
21.80
29.51
19.04
21.38
24
8.13
Return on equity%
1.80
3.11
3.09
2.36
0.88
0.70
0.40
0.40
1.41
3.37
18.16
0.70
1.60
44
14.25
Return on assets%
9.91
10.36
12.29
12.20
12.97
14.21
13.24
16.20
14.47
16.37
7.24
14.47
13.11
13
1.74
EPS₹
5.42
6.04
6.64
6.83
7.32
7.61
8.72
8.84
10.26
10.05
1.92
6.55%
7.83%
—
13.01
EPS growth%
15.96
16.22
15.50
15.21
13.33
13.72
15.82
14.83
12.81
10.68
4.70
13.72
15.02
51
3.04
Bookvalue per sh₹
0.82
0.79
0.76
0.74
0.68
0.65
0.73
0.83
0.91
1.03
2.05
8.87%
3.02%
—
1.50
FCF per share₹
5.83
7.00
8.20
9.62
11.22
11.79
12.92
13.23
15.71
18.11
1.52
10.06%
12.73%
—
1.89
Dividend per sh₹
2.53
2.60
2.35
2.26
2.18
2.00
1.93
1.89
1.87
1.93
2.43
(2.41%)
(3.05%)
—
5.22
Div yield (avg)%
8.48
7.44
7.40
7.66
5.80
6.46
7.97
7.71
9.51
6.61
24.02
7.71
7.55
58
4.58
Payout ratio%
12.23
14.33
16.51
16.01
14.23
14.34
15.16
14.27
11.95
11.42
20.92
14.27
14.30
76
38.91
Shares (diluted)M
50.03
54.86
59.09
64.67
64.26
65.53
73.34
79.62
92.20
105.6
39.59
10.44%
8.24%
78
15.07
Buyback yield%
9.31
11.47
13.50
13.04
16.00
16.45
13.58
11.94
11.08
11.99
7.69
11.99
12.51
45
0.471
D/E ratiox
1.138
1.073
1.016
1.072
1.182
1.061
1.144
1.212
1.082
1.204
1.676
1.144
1.110
87
61.24
Enterprise value₹M
72.75
78.83
81.03
86.12
90.73
101.2
109.2
115.0
127.4
142.0
185.6
9.38%
7.54%
45
207.6
LT debt₹M
256.1
259.7
280.4
318.6
373.6
405.2
466.7
533.3
557.5
571.4
133.3
8.87%
8.46%
55
Revenue
₹188.1M
6.52%
1.00×
Cost of revenue
₹131.7M
6.87%
1.03×
Operating expenses
₹23.21M
5.85%
0.94×
Property and equipment
17.69%
Spread over hurdle
(7.48%)