408.2
Revenue₹M
186.6
200.8
213.9
232.3
250.4
265.7
286.9
304.0
331.4
357.4
444.9
7.37%
7.72%
29
10.15
Revenue growth%
15.38
16.53
16.70
16.17
13.89
12.13
13.99
12.65
11.90
10.01
22.26
12.13
13.94
12
14.48
Gross margin%
36.71
38.72
40.12
41.61
44.19
44.58
44.21
43.95
45.37
47.29
20.84
44.58
44.07
37
25.41
Operating margin%
9.50
7.80
6.05
7.52
8.80
6.29
6.26
3.95
5.84
5.82
9.23
5.84
6.28
33
7.23
Net margin%
0.40
0.70
0.40
0.40
3.36
6.29
5.81
6.05
4.63
6.33
19.61
6.05
3.99
41
13.62
P/E ratio (avg)x
13.38
14.61
14.50
15.33
16.49
17.98
20.21
18.36
19.01
18.83
21.10
18.83
17.23
41
14.79
EV/EBITx
34.48
36.66
40.40
45.20
49.33
53.58
55.06
61.01
68.01
76.75
31.55
61.01
51.46
89
12.92
FCF yield (avg)%
15.67
13.09
11.07
8.62
8.99
10.69
8.10
8.04
7.83
5.99
13.95
8.04
8.81
32
6.73
FCF margin%
17.45
16.62
16.44
18.95
18.39
20.81
23.32
25.44
23.33
22.47
28.60
23.32
19.88
76
0.672
FCF / Net incomex
2.131
2.338
2.367
2.635
2.922
3.035
3.131
2.853
2.511
2.507
1.164
2.853
2.573
20
10.10
ROIC%
8.76
11.49
13.19
13.54
12.20
10.38
8.00
8.18
5.41
5.40
5.99
8.00
9.57
19
11.37
Return on equity%
14.47
16.79
18.21
17.08
16.53
16.71
16.68
13.85
14.75
16.65
26.34
16.65
16.66
48
28.56
Return on assets%
21.04
22.35
24.21
22.09
22.36
21.90
20.23
17.92
20.62
17.99
11.59
20.23
21.47
62
7.99
EPS₹
16.04
17.71
19.58
22.25
22.07
24.99
24.85
27.19
31.19
36.76
8.87
10.75%
8.78%
—
17.76
EPS growth%
20.31
22.48
25.00
27.38
24.40
23.12
23.73
25.29
27.77
27.98
14.36
25.29
24.70
21
3.31
Bookvalue per sh₹
6.80
6.62
6.57
7.01
6.83
7.10
8.13
8.14
8.64
9.53
6.83
6.86%
3.02%
—
3.53
FCF per share₹
7.05
7.07
7.64
8.48
9.45
9.42
8.96
8.12
8.02
8.78
9.18
(1.45%)
1.60%
—
6.96
Dividend per sh₹
8.18
9.29
10.91
13.26
13.12
15.55
16.63
16.44
17.87
20.29
10.62
9.11%
10.62%
—
26.39
Div yield (avg)%
20.91
20.72
18.24
15.66
13.24
14.24
15.33
16.71
17.92
19.47
17.77
16.71
17.32
82
27.33
Payout ratio%
19.23
16.74
18.98
17.03
18.22
20.26
18.53
17.36
20.31
21.79
5.60
20.26
18.76
95
20.45
Shares (diluted)M
17.37
19.01
18.18
16.08
16.56
17.11
17.56
15.48
15.54
15.02
19.88
(1.93%)
(1.96%)
91
25.01
Buyback yield%
2.68
4.32
5.19
3.62
2.53
4.44
1.69
3.80
1.15
2.66
23.05
2.66
3.15
27
0.567
D/E ratiox
0.950
1.023
1.125
1.304
1.437
1.569
1.606
1.762
2.067
2.244
1.378
1.762
1.503
25
340.0
Enterprise value₹M
227.7
269.6
309.9
317.5
358.8
353.5
407.6
415.8
497.9
510.3
371.5
7.30%
8.69%
61
231.4
LT debt₹M
333.6
357.3
366.9
426.0
431.0
497.4
570.2
627.5
686.0
708.2
237.8
10.44%
8.52%
67
Revenue
₹357.4M
7.72%
1.00×
Cost of revenue
₹237.7M
7.61%
0.99×
Operating expenses
₹57.50M
7.07%
0.94×
Property and equipment
18.34%
Spread over hurdle
(4.12%)