149.2
Revenue₹M
90.92
97.44
104.7
114.3
122.6
130.8
141.8
156.3
169.7
185.4
164.1
8.63%
8.21%
38
28.95
Revenue growth%
3.69
5.45
7.82
6.76
4.53
4.91
3.64
6.01
5.54
7.32
8.30
5.54
5.50
9
6.82
Gross margin%
13.61
13.96
14.11
12.03
14.14
16.01
17.00
18.60
17.42
15.14
10.20
17.00
14.64
67
26.01
Operating margin%
6.67
7.00
8.53
5.59
3.76
3.19
5.48
7.70
5.69
6.82
26.69
5.69
6.18
42
22.05
Net margin%
19.88
19.92
22.46
24.16
24.67
26.78
27.25
25.74
26.42
25.90
22.92
26.42
25.20
89
35.25
P/E ratio (avg)x
55.57
54.58
60.80
63.02
74.89
79.60
76.21
85.66
88.82
100.7
13.49
85.66
75.55
79
7.848
EV/EBITx
19.54
18.83
19.87
17.13
14.69
12.48
13.37
12.47
11.53
10.73
22.63
12.47
14.03
72
22.13
FCF yield (avg)%
3.22
1.31
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.75
0.40
0.40
85
17.02
FCF margin%
9.46
11.08
13.85
15.93
13.74
13.91
13.66
11.63
11.50
9.24
28.14
11.63
12.65
64
1.384
FCF / Net incomex
1.110
1.276
1.245
1.348
1.366
1.486
1.540
1.668
1.828
1.926
0.757
1.668
1.426
10
23.17
ROIC%
3.40
3.41
2.15
2.52
1.54
1.93
3.19
1.32
2.41
3.08
27.73
2.41
2.46
38
16.19
Return on equity%
23.68
25.54
28.53
28.28
28.29
27.82
26.57
27.10
28.24
30.99
10.48
27.82
28.03
33
16.72
Return on assets%
20.63
21.13
23.72
23.77
26.52
28.99
26.44
26.85
26.41
27.97
22.14
26.85
26.42
47
3.10
EPS₹
4.05
4.46
4.96
5.06
6.01
6.10
6.29
6.10
6.92
7.66
3.17
4.96%
6.53%
—
13.25
EPS growth%
9.30
11.04
8.99
9.17
10.80
11.80
11.06
9.58
10.10
7.92
8.16
10.10
9.84
45
1.90
Bookvalue per sh₹
1.15
1.08
1.14
1.13
1.06
1.14
1.22
1.37
1.55
1.73
3.52
10.38%
5.05%
—
1.33
FCF per share₹
1.60
1.42
1.52
1.33
1.41
1.47
1.37
1.30
1.29
1.37
1.23
(0.65%)
(2.24%)
—
0.89
Dividend per sh₹
1.93
1.74
1.96
2.14
2.15
2.02
1.88
1.89
2.05
2.09
2.30
(0.57%)
1.22%
—
6.79
Div yield (avg)%
7.77
5.10
4.72
2.48
0.57
3.52
1.71
2.84
0.40
0.40
24.79
1.71
2.66
49
23.58
Payout ratio%
17.93
15.02
17.39
15.80
13.95
16.91
16.42
17.04
17.16
20.15
15.17
17.04
16.97
54
50.88
Shares (diluted)M
38.77
39.94
34.83
32.90
30.44
31.08
32.81
32.90
33.75
33.32
48.63
1.82%
(2.20%)
89
5.90
Buyback yield%
15.88
18.06
19.11
21.42
24.17
26.08
27.47
25.32
26.77
24.67
16.76
26.08
24.42
17
0.775
D/E ratiox
0.728
0.774
0.705
0.634
0.635
0.669
0.599
0.582
0.517
0.461
0.266
0.582
0.635
92
96.48
Enterprise value₹M
41.21
44.44
45.36
50.58
50.53
53.07
53.93
64.12
73.16
87.17
73.28
11.52%
9.11%
40
61.16
LT debt₹M
107.7
97.83
91.75
87.37
82.06
80.15
84.61
83.61
82.85
80.60
155.2
(0.36%)
(4.21%)
69
Revenue
₹185.4M
8.21%
1.00×
Cost of revenue
₹111.5M
8.18%
1.00×
Operating expenses
₹40.39M
8.53%
1.03×
Property and equipment
17.15%
Spread over hurdle
21.68%