88.21
Revenue₹M
129.1
134.9
136.9
144.6
152.9
159.3
166.2
172.9
179.9
184.7
95.95
3.86%
4.18%
93
29.25
Revenue growth%
16.07
17.94
18.07
20.56
18.63
21.12
22.56
24.80
25.92
25.82
24.36
24.80
20.84
5
26.68
Gross margin%
14.12
13.81
11.95
12.66
13.78
12.39
14.18
11.61
10.67
8.82
11.88
11.61
12.52
69
23.84
Operating margin%
30.61
31.99
31.16
28.16
29.90
27.99
26.89
27.30
28.64
29.96
10.92
27.99
29.27
30
18.63
Net margin%
5.57
4.93
2.88
1.06
1.89
0.40
0.40
0.40
0.40
1.57
9.72
0.40
1.31
49
8.614
P/E ratio (avg)x
15.04
17.34
17.19
19.00
18.84
18.59
19.94
19.76
21.27
23.11
23.12
19.94
18.92
26
19.16
EV/EBITx
44.62
48.02
54.79
59.55
55.75
64.61
64.10
62.59
64.92
67.40
21.02
64.61
61.07
18
6.53
FCF yield (avg)%
11.73
11.76
12.61
15.30
14.97
12.79
12.66
10.12
9.38
11.06
5.88
11.06
12.18
28
13.07
FCF margin%
22.23
25.02
24.87
27.31
24.89
26.47
24.12
26.73
26.46
29.39
2.35
26.47
25.74
16
0.478
FCF / Net incomex
0.311
0.345
0.359
0.372
0.341
0.308
0.276
0.270
0.271
0.245
1.352
0.271
0.310
12
29.97
ROIC%
27.62
30.51
33.11
31.78
33.08
32.89
30.14
31.12
28.88
30.53
10.48
30.53
30.82
23
29.41
Return on equity%
20.26
18.53
18.70
21.48
24.47
23.50
24.44
25.03
24.12
25.52
6.84
24.44
23.81
14
16.25
Return on assets%
13.98
16.87
14.27
13.50
16.37
13.84
12.01
11.95
11.19
12.75
5.06
12.01
13.67
63
9.25
EPS₹
9.77
9.14
9.48
9.79
9.06
8.36
8.46
9.24
9.46
10.14
10.03
2.28%
1.00%
—
18.97
EPS growth%
16.83
14.14
15.74
17.91
18.14
17.77
17.71
15.66
15.81
15.55
29.77
15.81
16.32
48
15.30
Bookvalue per sh₹
5.16
5.31
4.91
4.22
4.46
4.74
4.96
5.35
4.62
4.79
14.88
1.44%
(0.97%)
—
10.88
FCF per share₹
3.97
3.79
4.12
3.53
3.02
2.92
3.06
2.83
2.71
2.80
14.70
(1.52%)
(3.32%)
—
9.21
Dividend per sh₹
12.24
13.36
15.56
15.81
16.89
15.98
17.48
17.68
19.99
23.05
12.90
6.42%
8.11%
—
10.96
Div yield (avg)%
29.58
28.70
26.13
24.35
22.05
20.15
21.40
23.71
25.56
26.65
18.28
23.71
24.95
49
7.69
Payout ratio%
16.71
18.30
16.03
15.52
12.71
14.37
15.90
16.33
14.91
14.31
23.02
14.91
15.71
9
4.109
Shares (diluted)M
4.211
4.145
3.814
3.690
3.332
3.551
3.187
3.192
3.234
3.239
4.141
(0.56%)
(3.16%)
84
24.45
Buyback yield%
24.97
24.21
25.55
23.69
21.74
19.68
22.09
21.91
20.20
18.56
7.77
20.20
22.00
44
0.242
D/E ratiox
0.725
0.789
0.804
0.833
0.906
0.961
0.959
1.026
1.134
1.269
0.698
1.026
0.933
38
77.58
Enterprise value₹M
63.53
65.88
68.36
75.50
80.75
91.03
85.14
81.35
84.41
85.27
25.67
1.10%
2.70%
74
8.448
LT debt₹M
128.2
124.3
124.2
111.8
120.5
108.1
113.7
115.6
105.3
101.8
128.0
(3.30%)
(1.80%)
73
Revenue
₹184.7M
4.18%
1.00×
Cost of revenue
₹115.0M
4.14%
1.00×
Operating expenses
₹44.79M
3.76%
0.96×
Goodwill & intangibles
20.21%
Property and equipment
15.29%
Spread over hurdle
59.89%