395.1
Revenue₹M
333.4
343.4
357.6
380.7
394.5
415.3
443.1
457.7
466.2
480.3
412.9
4.02%
4.38%
81
16.71
Revenue growth%
25.15
26.81
28.66
30.62
29.81
32.58
32.04
29.51
31.28
30.47
16.26
31.28
30.14
63
8.11
Gross margin%
23.76
23.79
25.14
26.99
28.35
28.08
26.74
23.84
22.01
24.40
20.16
24.40
24.77
63
27.50
Operating margin%
4.29
5.06
4.61
2.37
1.51
0.40
0.40
0.40
0.40
1.96
25.49
0.40
1.74
89
20.72
Net margin%
22.93
24.08
24.69
23.14
21.02
18.65
19.73
20.39
17.80
14.97
7.37
18.65
20.71
58
8.448
P/E ratio (avg)x
18.84
18.68
21.59
23.04
25.01
27.70
27.26
28.24
32.40
32.07
37.05
28.24
26.13
35
34.62
EV/EBITx
27.29
30.10
33.04
33.57
40.53
45.87
50.80
59.29
66.94
67.95
20.71
59.29
43.20
9
2.08
FCF yield (avg)%
13.38
14.24
14.58
13.94
14.28
16.14
13.26
11.79
13.40
12.19
15.32
13.26
13.67
42
6.50
FCF margin%
7.00
9.46
10.51
8.55
9.55
6.74
9.67
7.18
7.98
9.99
16.30
7.98
9.01
77
0.658
FCF / Net incomex
0.749
0.677
0.761
0.841
0.860
0.876
0.928
0.985
1.100
1.162
0.440
0.985
0.868
77
5.50
ROIC%
27.47
26.38
27.08
25.08
26.47
23.76
21.65
21.37
23.74
25.61
26.66
23.74
25.35
41
18.45
Return on equity%
4.62
7.49
7.96
10.51
8.22
8.90
7.32
7.13
8.58
8.19
13.54
8.19
8.07
17
3.14
Return on assets%
11.83
11.52
8.69
8.53
10.59
9.64
11.89
12.07
12.40
11.36
22.41
11.89
11.44
19
13.03
EPS₹
46.68
56.35
55.36
55.65
59.94
66.15
72.24
83.88
82.20
86.38
13.81
7.58%
6.27%
—
13.72
EPS growth%
16.81
13.84
13.92
12.09
11.01
11.98
9.44
11.94
14.01
16.94
9.76
11.98
12.96
16
12.62
Bookvalue per sh₹
30.06
31.39
28.18
26.09
22.39
23.18
23.68
23.79
25.33
23.49
5.18
0.96%
(1.78%)
—
8.81
FCF per share₹
24.83
23.22
23.84
22.34
19.60
20.54
22.14
23.64
22.73
21.08
12.18
1.47%
(0.90%)
—
14.42
Dividend per sh₹
4.42
4.90
5.53
5.96
6.54
6.67
6.26
6.74
7.36
7.84
8.81
3.69%
5.58%
—
24.77
Div yield (avg)%
6.40
6.66
7.55
7.44
9.02
11.14
11.24
11.79
14.36
11.50
10.59
11.50
10.08
39
26.83
Payout ratio%
0.87
0.40
3.07
5.48
2.83
2.15
5.07
5.02
4.06
2.81
27.78
4.06
2.95
63
11.82
Shares (diluted)M
14.52
13.86
14.48
15.89
15.38
17.78
20.49
20.94
23.30
24.41
12.25
9.68%
6.46%
58
4.86
Buyback yield%
10.46
7.54
7.58
9.86
7.98
6.40
9.01
9.30
11.62
12.53
8.80
9.30
9.16
29
1.190
D/E ratiox
2.412
2.786
2.979
3.256
3.635
3.964
3.940
3.887
4.064
4.425
1.167
3.964
3.761
82
179.9
Enterprise value₹M
88.01
89.42
97.15
95.64
105.5
114.7
129.9
140.8
151.0
147.1
129.2
6.88%
4.50%
51
478.4
LT debt₹M
455.0
440.4
391.6
407.5
403.3
434.9
468.8
510.2
542.8
502.5
90.31
4.50%
1.56%
50
Revenue
₹480.3M
4.38%
1.00×
Cost of revenue
₹336.2M
4.62%
1.02×
Operating expenses
₹56.41M
4.04%
0.97×
Property and equipment
15.70%
Goodwill & intangibles
14.96%
Spread over hurdle
(6.04%)