317.3
Revenue₹M
223.3
244.5
271.3
299.9
332.7
357.2
383.5
412.7
455.9
501.6
325.9
8.56%
9.18%
67
16.62
Revenue growth%
11.86
13.47
12.55
13.85
10.86
13.78
15.43
16.62
14.71
16.71
26.64
15.43
13.81
70
5.29
Gross margin%
10.27
8.82
7.91
6.16
8.96
6.77
7.32
9.85
7.71
7.49
27.11
7.49
7.81
49
7.51
Operating margin%
17.52
17.03
15.42
16.93
18.49
20.27
21.41
19.40
21.40
20.46
23.20
20.46
18.95
58
4.82
Net margin%
5.67
6.19
7.85
7.26
9.12
9.23
6.61
5.71
6.36
4.97
6.61
6.36
6.49
53
18.33
P/E ratio (avg)x
18.13
19.80
20.58
21.39
22.77
26.35
31.49
30.94
32.71
35.65
23.57
31.49
24.56
68
7.382
EV/EBITx
40.67
40.62
45.85
52.07
59.67
57.10
58.05
59.09
61.95
67.49
19.75
59.09
57.57
44
15.07
FCF yield (avg)%
21.52
18.61
17.50
14.58
15.28
13.91
16.02
14.11
14.39
15.50
10.90
14.39
15.39
43
15.94
FCF margin%
4.91
3.13
3.62
4.15
6.30
3.55
4.18
6.33
5.87
4.70
3.32
4.70
4.44
18
1.111
FCF / Net incomex
1.685
1.747
1.907
1.771
1.884
1.740
1.931
2.183
2.403
2.588
0.443
2.183
1.895
71
29.48
ROIC%
3.05
4.09
5.77
3.39
5.82
3.52
6.06
6.91
4.22
2.41
22.46
4.22
4.16
86
13.84
Return on equity%
8.77
6.99
8.71
9.23
8.60
7.96
7.26
6.72
8.96
8.63
18.14
7.96
8.62
92
28.32
Return on assets%
23.26
21.00
22.64
22.83
24.64
23.15
23.47
24.02
22.96
21.98
16.96
23.15
23.05
34
3.93
EPS₹
3.24
3.48
3.49
3.38
3.46
2.98
2.53
2.66
2.85
2.45
4.33
(6.68%)
(2.96%)
—
5.38
EPS growth%
20.30
19.76
18.94
20.21
18.56
15.59
17.39
18.69
20.15
21.19
15.35
18.69
19.35
38
2.32
Bookvalue per sh₹
2.75
2.96
3.25
3.58
3.79
3.90
4.35
4.61
4.21
4.05
2.08
1.33%
3.72%
—
1.05
FCF per share₹
2.74
3.20
3.50
3.36
3.99
4.65
4.66
4.77
5.13
5.87
3.55
8.00%
7.54%
—
1.89
Dividend per sh₹
2.45
2.92
2.93
3.22
3.20
3.69
3.60
3.83
3.90
4.29
2.67
5.99%
5.92%
—
26.11
Div yield (avg)%
23.51
22.37
25.21
23.64
25.93
23.40
25.69
23.57
21.38
20.46
7.90
23.40
23.54
6
3.11
Payout ratio%
16.22
18.76
17.29
18.71
21.36
20.75
21.78
23.35
20.43
18.03
13.23
20.75
19.59
21
54.28
Shares (diluted)M
35.23
33.70
34.73
34.00
30.17
29.88
32.24
28.58
30.50
30.49
54.86
0.21%
(2.82%)
59
7.56
Buyback yield%
0.40
0.40
1.05
3.79
6.13
4.70
2.20
4.06
3.85
6.12
3.82
4.06
3.82
36
1.498
D/E ratiox
1.182
1.327
1.238
1.273
1.280
1.196
1.160
1.260
1.201
1.387
1.629
1.201
1.249
20
45.49
Enterprise value₹M
413.9
399.0
435.3
402.7
422.9
447.7
433.9
473.9
434.5
445.8
423.8
1.06%
1.12%
38
0.293
LT debt₹B
0.632
0.648
0.676
0.701
0.725
0.793
0.853
1.000
1.028
1.211
0.036
10.80%
7.11%
58
Revenue
₹501.6M
9.18%
1.00×
Cost of revenue
₹286.1M
9.34%
1.01×
Operating expenses
₹92.95M
9.19%
1.00×
Property and equipment
17.94%
Spread over hurdle
11.95%