176.8
Revenue₹M
274.0
275.5
282.6
286.9
290.6
300.1
311.1
315.5
317.6
326.7
190.4
2.37%
1.99%
87
28.97
Revenue growth%
13.33
14.25
14.77
12.42
13.92
14.66
12.33
14.52
12.45
12.97
25.58
12.97
13.62
11
21.18
Gross margin%
15.54
13.26
13.06
12.16
10.21
7.47
9.24
7.58
7.91
8.29
28.19
7.91
9.73
43
7.33
Operating margin%
26.91
27.13
28.57
27.28
28.09
25.20
24.59
23.34
21.91
22.11
20.45
23.34
26.06
44
11.26
Net margin%
13.39
15.42
13.19
10.72
10.21
13.14
10.53
8.09
10.40
8.76
19.01
10.40
10.63
74
26.84
P/E ratio (avg)x
25.27
27.65
26.49
27.45
27.13
25.32
24.96
23.24
23.62
25.91
22.85
24.96
25.62
68
16.93
EV/EBITx
34.16
32.65
32.51
32.14
28.46
26.32
25.93
22.99
21.02
19.29
15.08
22.99
27.39
26
16.29
FCF yield (avg)%
21.98
22.33
21.69
22.77
25.43
25.53
26.42
28.24
29.61
32.00
8.75
28.24
25.48
62
18.47
FCF margin%
31.94
32.51
29.56
30.93
29.29
32.03
32.41
32.36
29.81
30.46
12.36
32.03
31.44
78
1.412
FCF / Net incomex
1.080
1.059
0.980
0.940
0.975
1.005
1.107
1.234
1.290
1.323
1.536
1.234
1.069
69
21.49
ROIC%
16.23
13.84
14.07
16.10
14.87
17.56
17.21
16.41
17.15
16.20
29.08
17.15
16.22
73
28.48
Return on equity%
14.23
16.96
16.02
17.58
15.50
15.34
12.72
13.95
11.10
10.06
26.99
12.72
14.79
59
2.62
Return on assets%
36.22
36.72
38.87
39.80
41.53
39.08
40.39
40.52
38.88
39.80
23.44
39.80
39.44
58
18.85
EPS₹
15.80
15.31
18.32
19.75
19.98
21.27
21.38
24.04
23.29
27.03
20.20
6.23%
6.73%
—
22.43
EPS growth%
32.20
33.21
35.62
33.55
33.14
33.32
34.45
36.60
34.01
34.49
21.17
34.45
33.78
40
5.44
Bookvalue per sh₹
8.95
8.76
9.22
10.08
11.19
10.66
10.16
9.84
11.11
10.90
22.76
(0.51%)
3.02%
—
11.00
FCF per share₹
11.57
12.42
13.30
14.44
13.72
13.39
12.22
11.82
12.66
13.58
21.99
(0.20%)
0.31%
—
19.90
Dividend per sh₹
18.52
19.16
19.30
21.83
23.33
25.23
25.33
28.90
31.61
34.82
12.92
8.34%
7.03%
—
15.81
Div yield (avg)%
15.12
15.00
13.38
10.68
7.71
9.01
10.52
11.41
11.23
10.93
10.46
10.93
11.08
33
19.27
Payout ratio%
32.76
34.82
32.15
29.98
31.90
32.57
34.24
36.12
38.84
39.98
25.06
36.12
33.50
78
7.801
Shares (diluted)M
8.462
7.976
8.463
7.634
7.988
7.563
8.070
7.050
7.356
6.740
7.799
(3.34%)
(2.09%)
87
25.78
Buyback yield%
29.30
26.51
28.25
29.31
30.18
31.00
31.39
28.84
31.49
34.43
9.63
31.39
29.75
63
0.423
D/E ratiox
2.270
2.671
2.689
2.546
2.966
3.447
3.965
4.032
4.768
4.611
1.683
4.032
3.206
60
89.95
Enterprise value₹M
349.1
377.8
352.8
364.8
417.1
379.6
385.1
383.6
352.7
383.1
216.9
(1.69%)
0.79%
29
74.19
LT debt₹M
118.7
137.5
140.1
147.1
177.1
186.9
191.4
222.8
230.6
247.1
74.41
6.90%
8.87%
32
Revenue
₹326.7M
1.99%
1.00×
Cost of revenue
₹198.0M
1.83%
0.98×
Operating expenses
₹52.99M
1.92%
0.99×
Property and equipment
17.74%
Spread over hurdle
40.88%