149.4
Revenue₹M
244.4
254.3
268.9
276.7
283.9
302.3
322.8
338.8
361.9
371.9
163.8
5.54%
4.58%
37
18.77
Revenue growth%
25.02
22.99
24.77
24.78
24.22
23.80
22.95
24.55
25.48
22.73
3.68
23.80
24.39
40
23.30
Gross margin%
15.72
17.36
17.33
15.66
18.26
20.72
21.15
23.05
23.61
24.58
3.06
23.05
19.49
13
10.95
Operating margin%
26.59
29.31
30.04
29.35
27.23
30.06
29.79
28.78
27.14
26.85
27.47
28.78
29.04
68
26.46
Net margin%
23.28
25.76
27.34
24.77
23.82
21.22
18.39
17.01
17.44
15.79
11.88
17.44
22.25
14
24.77
P/E ratio (avg)x
8.919
10.42
10.23
10.68
10.96
12.57
14.50
17.01
19.23
22.07
21.86
17.01
11.76
9
34.14
EV/EBITx
36.87
39.76
47.20
52.56
61.60
71.17
72.19
74.10
85.61
93.59
23.13
74.10
66.39
26
27.20
FCF yield (avg)%
12.27
11.49
10.93
12.57
15.31
16.34
13.35
10.71
12.56
15.03
3.71
13.35
12.56
80
11.02
FCF margin%
14.52
13.83
14.01
11.71
14.33
12.91
13.08
13.69
11.03
8.86
13.71
12.91
13.38
42
1.290
FCF / Net incomex
1.452
1.309
1.209
1.113
1.187
1.161
1.214
1.078
1.000
0.880
1.260
1.078
1.174
81
23.99
ROIC%
18.49
15.64
14.17
15.33
14.07
15.62
15.15
16.38
16.68
17.90
3.28
16.38
15.63
39
10.88
Return on equity%
26.78
25.05
22.99
22.11
19.71
19.37
18.44
17.50
15.34
16.82
24.22
17.50
19.54
48
6.19
Return on assets%
20.04
20.27
19.56
19.74
21.01
22.81
20.72
21.81
20.61
17.93
12.31
20.72
20.44
71
8.67
EPS₹
13.10
14.84
14.49
14.25
15.23
16.50
17.88
21.40
21.45
22.95
9.50
8.55%
6.79%
—
24.18
EPS growth%
8.86
10.39
9.42
7.10
8.96
10.47
8.70
9.55
11.52
9.02
9.57
9.55
9.22
14
13.11
Bookvalue per sh₹
11.08
11.09
11.78
11.10
11.66
11.49
11.18
12.06
10.94
10.50
14.02
(2.07%)
(0.71%)
—
9.82
FCF per share₹
4.35
4.22
4.06
4.18
4.63
4.81
4.85
5.44
6.13
6.60
5.75
7.33%
4.69%
—
2.83
Dividend per sh₹
22.02
24.33
23.70
24.81
24.53
28.86
29.10
31.63
31.13
34.71
2.44
7.19%
5.66%
—
11.64
Div yield (avg)%
27.29
30.23
27.99
27.34
30.32
29.63
29.48
27.01
25.12
27.34
17.77
27.34
27.67
27
7.74
Payout ratio%
4.36
7.21
5.92
8.32
10.30
11.48
9.52
12.48
10.66
11.01
18.27
11.01
9.91
10
8.909
Shares (diluted)M
12.13
11.26
11.68
13.23
13.45
13.93
13.03
15.07
15.59
17.90
9.353
5.89%
4.42%
13
14.53
Buyback yield%
24.50
25.91
23.66
26.62
23.89
26.36
28.47
26.02
28.80
29.74
17.47
28.47
26.19
67
0.151
D/E ratiox
0.497
0.477
0.540
0.610
0.701
0.694
0.680
0.662
0.653
0.646
0.110
0.662
0.649
48
248.8
Enterprise value₹M
177.9
188.1
178.3
162.9
162.0
175.9
194.9
188.5
187.8
193.5
238.1
3.62%
1.45%
43
76.56
LT debt₹M
266.6
238.9
245.9
232.8
237.5
252.6
223.4
222.5
247.7
258.4
282.2
1.71%
(0.90%)
15
Revenue
₹371.9M
4.58%
1.00×
Cost of revenue
₹260.3M
4.58%
1.00×
Operating expenses
₹79.18M
4.72%
1.01×
Property and equipment
17.47%
Goodwill & intangibles
13.12%
Spread over hurdle
(7.05%)