194.4
Revenue₹M
186.7
205.0
216.9
232.3
250.4
265.9
278.8
297.2
317.9
343.4
207.8
6.53%
7.04%
66
12.85
Revenue growth%
10.56
10.07
11.97
10.72
13.43
14.50
16.46
14.16
15.80
15.30
6.31
15.30
13.79
6
14.85
Gross margin%
21.81
19.94
20.76
23.28
24.98
22.49
24.36
26.74
27.56
26.05
13.68
26.05
23.82
88
2.28
Operating margin%
17.72
19.44
21.87
19.21
19.30
19.75
22.65
25.16
27.40
24.91
8.03
24.91
20.81
67
22.89
Net margin%
8.81
8.28
9.62
10.75
12.38
15.07
13.38
10.39
10.73
13.18
13.24
13.18
10.74
14
6.329
P/E ratio (avg)x
25.42
24.95
22.40
20.85
18.56
18.28
20.41
21.71
23.31
24.24
22.74
21.71
22.05
55
33.44
EV/EBITx
14.79
16.73
16.17
18.55
18.22
20.67
19.97
20.08
21.16
23.23
18.20
20.67
19.26
34
20.18
FCF yield (avg)%
3.42
5.80
4.24
2.26
5.06
5.73
4.35
4.97
5.57
3.84
18.71
4.97
4.66
95
23.95
FCF margin%
23.58
25.12
23.74
26.41
27.75
28.81
26.01
26.46
27.23
30.18
4.94
27.23
26.43
51
0.688
FCF / Net incomex
2.290
2.305
2.210
2.080
2.385
2.788
2.752
2.851
3.206
3.578
1.359
2.851
2.569
72
26.11
ROIC%
11.45
12.71
11.96
9.27
6.57
4.56
2.22
3.11
0.40
2.62
13.42
2.62
5.57
34
7.11
Return on equity%
24.09
23.31
26.06
24.02
25.30
26.95
24.98
24.94
24.55
26.59
27.14
24.98
24.96
40
20.38
Return on assets%
0.40
0.66
2.05
1.45
2.42
4.99
7.42
6.44
4.22
7.10
28.08
6.44
3.32
70
15.47
EPS₹
5.53
6.11
5.79
6.29
5.52
5.86
6.11
5.71
5.20
5.63
16.45
0.40%
1.04%
—
26.13
EPS growth%
9.15
11.84
14.02
15.59
15.57
14.08
11.62
11.80
12.35
14.39
9.57
12.35
13.19
32
13.47
Bookvalue per sh₹
9.24
9.16
8.69
9.19
10.33
10.03
10.56
10.67
9.92
10.82
11.19
0.93%
1.78%
—
11.49
FCF per share₹
7.23
6.78
6.35
6.49
6.45
5.63
5.18
5.48
4.86
5.25
6.48
(4.03%)
(4.49%)
—
8.26
Dividend per sh₹
27.45
28.48
28.30
28.98
30.68
34.51
36.08
36.78
39.47
38.08
15.86
4.41%
4.88%
—
8.72
Div yield (avg)%
9.65
11.65
11.38
11.17
8.80
9.61
11.29
11.15
12.84
9.94
24.42
11.15
11.16
24
14.31
Payout ratio%
25.24
26.81
27.96
27.77
26.16
27.46
24.50
23.12
20.42
18.89
6.26
23.12
25.70
59
9.919
Shares (diluted)M
9.621
8.728
9.417
10.28
10.02
9.683
8.558
7.711
6.755
7.400
10.29
(5.88%)
(2.64%)
37
18.29
Buyback yield%
3.33
0.47
0.40
1.90
3.67
3.61
1.15
0.40
0.40
2.70
8.77
1.15
1.52
41
0.917
D/E ratiox
0.437
0.456
0.499
0.529
0.549
0.621
0.591
0.681
0.742
0.709
0.544
0.681
0.570
26
183.0
Enterprise value₹M
207.4
220.9
216.7
208.1
233.0
238.7
258.8
245.0
251.5
245.0
243.4
1.01%
3.26%
12
142.7
LT debt₹M
307.6
329.4
325.9
340.8
390.9
463.0
525.0
572.3
670.0
764.1
240.2
14.34%
10.51%
37
Revenue
₹343.4M
7.04%
1.00×
Cost of revenue
₹206.6M
7.05%
1.00×
Operating expenses
₹52.24M
7.15%
1.01×
Property and equipment
15.87%
Cash and investments
14.43%
Spread over hurdle
(3.87%)