105.8
Revenue₹M
441.8
452.2
455.6
456.6
457.1
462.1
467.7
464.7
476.6
474.6
109.8
0.75%
0.78%
41
9.35
Revenue growth%
9.98
10.12
12.59
13.89
11.77
12.15
14.28
14.05
13.76
15.40
12.78
14.05
13.18
42
9.79
Gross margin%
20.96
19.60
19.40
18.31
19.10
16.11
17.93
19.35
18.15
16.63
23.04
17.93
18.71
58
18.69
Operating margin%
22.13
21.94
23.09
25.99
23.46
24.33
24.72
25.12
25.78
26.41
26.37
25.12
24.53
45
5.38
Net margin%
26.34
27.25
24.32
25.10
26.65
27.29
29.27
27.08
25.29
27.70
9.65
27.29
26.87
67
27.43
P/E ratio (avg)x
21.35
23.13
25.26
26.88
27.01
31.30
31.61
36.73
39.38
41.11
21.53
36.73
29.15
56
23.91
EV/EBITx
12.86
13.59
14.64
14.90
13.88
13.67
12.83
11.49
12.26
13.48
11.54
12.83
13.54
12
22.57
FCF yield (avg)%
27.63
29.03
26.54
24.78
26.93
25.06
23.69
22.67
24.79
27.25
22.17
24.79
25.80
95
27.34
FCF margin%
1.34
3.08
4.94
2.14
1.14
1.03
4.01
4.20
3.69
3.25
12.45
3.69
3.17
84
1.320
FCF / Net incomex
0.425
0.400
0.462
0.456
0.517
0.566
0.592
0.620
0.649
0.623
1.029
0.620
0.541
23
13.01
ROIC%
20.12
19.67
16.82
16.22
17.66
20.66
21.60
23.40
22.02
23.09
25.22
22.02
20.39
76
15.07
Return on equity%
9.21
10.42
11.89
11.45
9.65
9.45
8.65
5.92
7.38
8.83
28.77
8.65
9.33
53
25.19
Return on assets%
18.63
21.58
20.76
21.66
19.24
21.30
19.87
19.26
19.48
21.48
4.40
19.87
20.31
82
14.74
EPS₹
15.33
15.44
15.64
13.85
15.14
16.26
14.52
12.61
13.00
11.48
16.15
(5.39%)
(2.98%)
—
16.45
EPS growth%
2.58
1.91
0.40
0.40
3.13
2.61
0.40
0.40
0.40
0.40
7.67
0.40
0.40
32
20.97
Bookvalue per sh₹
13.05
14.03
13.06
12.44
13.08
12.51
13.34
13.66
14.63
13.03
19.56
(0.06%)
(0.28%)
—
17.40
FCF per share₹
7.86
7.37
6.65
6.87
7.49
7.67
8.05
8.00
7.43
6.64
15.56
(2.37%)
(0.96%)
—
14.14
Dividend per sh₹
11.24
11.88
12.40
11.97
11.95
11.74
11.91
12.21
11.33
11.10
7.73
(1.46%)
(0.99%)
—
17.22
Div yield (avg)%
22.97
21.49
21.24
20.78
19.46
19.55
21.10
19.12
20.15
18.14
28.76
19.55
20.47
57
11.27
Payout ratio%
18.35
18.20
18.97
17.37
17.39
15.20
18.03
18.70
20.96
22.35
23.12
18.70
18.27
27
10.39
Shares (diluted)M
10.47
9.382
8.505
7.662
8.435
9.152
8.879
9.660
8.790
9.782
10.25
3.01%
(1.81%)
28
27.88
Buyback yield%
30.10
31.42
29.46
29.31
26.94
26.30
28.70
30.11
31.15
31.95
6.83
30.11
29.78
35
0.545
D/E ratiox
0.587
0.624
0.615
0.658
0.678
0.752
0.869
0.959
1.090
1.107
1.390
0.959
0.715
79
122.8
Enterprise value₹M
543.3
577.4
591.6
618.5
604.1
610.4
672.6
797.6
851.4
898.4
164.3
8.26%
6.64%
44
152.7
LT debt₹M
211.2
195.4
214.7
212.3
221.3
206.7
193.8
219.9
202.0
218.0
309.8
(0.30%)
1.73%
82
Revenue
₹474.6M
0.78%
1.00×
Cost of revenue
₹289.1M
1.07%
1.03×
Operating expenses
₹95.54M
0.46%
0.97×
Property and equipment
18.54%
Goodwill & intangibles
17.01%
Return on capital
109.59%
Spread over hurdle
95.21%