102.6
Revenue₹M
85.50
88.89
92.07
95.62
100.0
102.5
108.8
111.7
117.8
125.4
111.9
4.63%
4.33%
52
14.14
Revenue growth%
12.85
14.47
13.76
14.92
16.65
14.43
16.53
15.12
12.96
12.42
6.07
14.43
14.45
89
29.68
Gross margin%
23.31
26.13
28.25
30.13
28.11
27.00
25.55
26.73
24.56
24.20
24.86
25.55
26.43
29
21.25
Operating margin%
4.52
6.13
5.71
3.17
1.64
4.17
4.76
2.70
0.46
0.40
16.01
2.70
3.67
59
10.99
Net margin%
14.06
14.24
13.99
12.25
14.38
15.85
15.39
13.71
11.14
8.85
4.02
13.71
14.02
9
9.261
P/E ratio (avg)x
33.37
33.99
40.03
43.43
45.66
46.33
54.49
60.19
62.46
72.36
12.28
60.19
45.99
82
20.34
EV/EBITx
12.76
12.55
14.53
15.11
16.52
19.05
19.86
21.74
23.55
22.86
9.346
21.74
17.79
9
27.97
FCF yield (avg)%
14.23
12.24
15.20
16.44
14.75
16.71
19.28
17.22
17.98
15.15
29.82
17.22
15.82
77
26.42
FCF margin%
16.19
17.92
19.94
18.61
20.71
19.15
21.05
23.54
20.64
19.00
17.69
20.64
19.54
42
1.390
FCF / Net incomex
2.204
2.148
2.424
2.508
2.496
2.823
3.373
3.824
4.239
4.796
0.741
3.824
2.666
91
13.67
ROIC%
18.87
20.39
22.52
23.12
21.08
21.67
22.55
24.79
25.67
27.90
9.88
24.79
22.54
22
26.77
Return on equity%
11.96
11.22
11.86
9.27
6.40
4.09
4.91
6.27
6.54
6.61
14.58
6.27
6.57
90
9.85
Return on assets%
7.09
4.18
4.33
1.52
0.67
0.40
0.40
1.13
2.32
4.38
5.16
1.13
1.92
83
0.59
EPS₹
2.45
2.32
2.50
2.33
2.41
2.40
2.64
2.43
2.64
2.48
0.62
0.61%
0.34%
—
17.75
EPS growth%
28.21
28.13
30.37
32.05
32.54
30.29
31.91
33.59
35.93
34.99
29.25
33.59
31.98
77
0.72
Bookvalue per sh₹
2.67
2.89
2.67
2.34
2.42
2.53
2.68
2.82
2.54
2.60
1.55
1.41%
(0.61%)
—
1.88
FCF per share₹
1.97
1.86
1.91
2.08
1.96
2.26
2.39
2.51
2.63
2.66
1.97
6.27%
2.39%
—
1.85
Dividend per sh₹
1.60
1.58
1.39
1.46
1.35
1.42
1.44
1.59
1.47
1.40
2.05
0.71%
(1.28%)
—
13.68
Div yield (avg)%
21.87
22.94
24.79
22.36
22.12
21.59
20.93
21.47
19.11
17.16
10.50
20.93
21.73
87
19.39
Payout ratio%
0.40
0.40
0.40
2.90
1.42
0.40
2.33
4.67
3.51
5.37
25.55
3.51
1.87
52
41.00
Shares (diluted)M
55.11
63.93
67.46
64.46
62.59
61.47
63.53
61.04
69.94
75.48
41.74
3.81%
4.81%
39
14.29
Buyback yield%
23.35
26.32
26.14
28.37
30.01
30.36
30.63
29.39
28.30
30.98
19.05
30.36
28.88
6
1.639
D/E ratiox
0.340
0.363
0.366
0.400
0.472
0.523
0.542
0.558
0.588
0.621
1.577
0.558
0.498
70
47.02
Enterprise value₹M
29.88
29.05
31.12
30.60
33.21
38.26
44.87
46.89
46.38
55.12
69.24
10.67%
7.87%
40
91.20
LT debt₹M
25.42
28.87
31.88
32.75
34.74
38.57
36.68
36.43
41.93
41.44
28.87
3.59%
6.14%
67
Revenue
₹125.4M
4.33%
1.00×
Cost of revenue
₹70.40M
4.28%
1.00×
Operating expenses
₹22.46M
4.34%
1.00×
Property and equipment
19.29%
Goodwill & intangibles
18.92%
Spread over hurdle
(6.44%)