366.6
Revenue₹M
180.5
193.0
203.0
211.0
222.0
236.7
246.1
262.7
273.0
285.8
401.8
5.19%
5.36%
76
6.54
Revenue growth%
19.69
18.18
18.98
16.77
19.19
19.78
22.34
21.04
21.19
20.19
10.36
21.04
19.73
66
12.96
Gross margin%
32.91
30.15
29.26
26.76
27.01
27.07
29.84
32.77
35.66
32.87
22.54
32.77
30.00
22
20.25
Operating margin%
30.78
30.67
27.74
26.77
26.94
28.42
27.57
26.49
24.42
25.62
10.43
26.49
27.26
12
22.29
Net margin%
27.77
26.12
24.52
26.62
25.97
26.55
27.37
28.71
29.90
29.43
12.70
28.71
26.99
79
7.708
P/E ratio (avg)x
17.31
16.84
18.45
17.30
18.57
18.34
16.89
16.82
16.78
18.09
15.82
16.89
17.31
45
16.32
EV/EBITx
20.96
22.66
23.98
25.14
26.74
24.72
23.07
23.83
22.63
23.54
9.144
23.54
23.69
89
8.91
FCF yield (avg)%
14.91
14.14
15.92
17.59
18.47
17.61
20.19
20.18
19.17
19.61
20.86
19.61
18.04
63
9.40
FCF margin%
0.63
0.62
1.63
3.57
3.98
5.10
3.19
0.44
1.07
0.40
22.77
1.07
1.35
68
1.612
FCF / Net incomex
0.944
0.979
1.000
1.104
1.124
1.261
1.384
1.529
1.780
2.067
0.339
1.529
1.193
64
23.28
ROIC%
2.78
4.87
3.46
4.11
2.45
0.40
1.53
3.87
5.31
6.26
24.12
3.87
3.67
14
19.25
Return on equity%
8.21
6.46
5.44
6.09
7.74
7.27
5.04
5.49
5.28
3.89
23.23
5.28
5.79
87
2.12
Return on assets%
13.90
13.60
15.00
16.36
19.28
18.48
17.94
19.72
18.85
16.04
12.74
18.48
17.15
23
11.75
EPS₹
7.49
8.38
8.49
8.63
8.96
9.37
9.32
9.28
8.95
9.98
13.03
2.18%
2.77%
—
25.77
EPS growth%
17.33
17.64
17.00
15.25
15.25
14.68
17.23
18.56
20.73
20.73
17.71
18.56
17.28
34
6.21
Bookvalue per sh₹
6.86
7.69
8.21
7.88
8.14
9.63
11.29
10.92
10.72
11.86
4.15
7.81%
6.22%
—
8.29
FCF per share₹
6.78
7.94
8.85
10.29
10.42
10.35
10.47
11.43
12.11
14.40
11.45
6.68%
8.37%
—
7.15
Dividend per sh₹
4.39
3.90
4.05
3.66
3.48
3.66
3.74
3.59
3.07
2.78
7.08
(4.38%)
(4.61%)
—
25.84
Div yield (avg)%
1.43
1.36
2.19
4.76
6.40
7.60
8.63
10.64
8.73
11.12
19.48
8.73
7.00
56
25.09
Payout ratio%
13.70
13.26
10.68
9.15
6.54
3.75
5.75
8.38
10.10
11.86
17.40
8.38
9.62
87
9.619
Shares (diluted)M
9.898
9.292
10.01
11.52
10.59
11.67
12.27
11.43
10.59
11.76
9.875
2.12%
0.82%
32
14.89
Buyback yield%
31.95
32.89
34.96
35.85
33.97
33.35
32.64
32.91
32.47
34.94
19.31
32.91
33.13
61
0.800
D/E ratiox
1.225
1.327
1.397
1.556
1.739
1.871
1.995
2.294
2.637
2.811
1.516
2.294
1.805
24
49.82
Enterprise value₹M
282.1
317.2
318.1
290.5
272.1
284.3
308.7
347.2
313.7
293.0
152.6
1.49%
(0.43%)
25
346.9
LT debt₹M
162.4
178.1
183.7
190.5
195.6
198.4
197.2
212.3
200.7
223.4
197.1
2.69%
2.60%
21
Revenue
₹285.8M
5.36%
1.00×
Cost of revenue
₹144.9M
5.90%
1.05×
Operating expenses
₹44.17M
4.42%
0.91×
Property and equipment
17.25%
Spread over hurdle
(5.17%)