48.68
Revenue₹M
167.8
180.3
193.0
205.2
223.5
247.5
267.1
294.9
322.8
348.4
51.51
9.29%
8.64%
79
5.05
Revenue growth%
8.39
8.97
10.38
10.75
12.53
10.13
7.81
10.48
10.01
9.60
11.63
10.01
10.07
8
20.99
Gross margin%
11.88
14.45
13.98
11.94
11.67
12.75
9.78
11.11
10.51
7.96
29.13
10.51
11.77
39
21.27
Operating margin%
23.79
23.39
25.67
28.31
30.72
31.95
29.44
27.22
27.34
29.59
17.61
29.44
27.83
21
18.20
Net margin%
21.01
18.86
18.40
19.47
18.77
16.62
15.66
17.19
17.71
16.91
10.11
16.91
18.06
39
7.541
P/E ratio (avg)x
29.07
27.93
29.08
27.96
28.48
29.16
27.46
29.14
25.84
22.13
6.719
27.46
28.22
87
14.33
EV/EBITx
42.80
43.99
43.44
41.77
42.24
40.50
45.64
47.10
45.14
44.52
29.10
45.14
43.71
69
23.91
FCF yield (avg)%
24.39
24.72
24.01
22.42
23.45
22.67
22.43
25.03
27.77
27.02
28.16
25.03
24.20
84
12.50
FCF margin%
16.92
16.06
13.15
10.70
11.81
12.02
12.53
12.44
11.84
9.33
25.99
12.02
12.23
43
0.237
FCF / Net incomex
0.378
0.379
0.322
0.306
0.261
0.259
0.223
0.217
0.199
0.173
1.227
0.217
0.260
23
3.95
ROIC%
19.77
17.26
20.11
17.80
15.56
15.31
17.50
19.14
20.57
20.01
20.24
19.14
18.47
94
23.71
Return on equity%
21.19
20.15
17.76
15.46
17.43
14.85
15.90
12.92
13.67
10.74
4.04
13.67
15.68
41
27.00
Return on assets%
23.27
24.00
22.95
24.24
22.50
25.19
23.33
26.12
27.80
29.40
3.15
26.12
24.12
44
7.40
EPS₹
3.01
3.27
3.02
2.69
2.93
3.08
3.14
3.15
3.18
2.96
7.80
0.19%
0.25%
—
5.54
EPS growth%
21.21
18.95
16.74
14.51
16.57
13.90
15.78
15.09
17.10
17.27
4.15
15.78
16.66
80
10.53
Bookvalue per sh₹
6.65
6.91
8.03
8.60
9.24
10.48
10.69
11.18
13.40
15.11
4.91
10.34%
9.73%
—
7.45
FCF per share₹
8.76
8.30
8.93
10.12
10.76
12.60
13.62
13.99
15.73
15.82
3.67
8.00%
6.54%
—
8.63
Dividend per sh₹
2.70
2.92
3.26
3.36
3.04
2.77
2.82
3.08
3.19
3.02
2.91
(0.07%)
1.50%
—
23.69
Div yield (avg)%
12.99
15.47
14.45
12.24
10.15
11.80
10.85
9.41
7.09
8.58
15.83
9.41
11.32
10
4.40
Payout ratio%
33.18
30.91
33.51
32.47
34.71
36.00
36.28
38.39
38.86
41.56
18.37
38.39
35.35
67
21.32
Shares (diluted)M
43.10
50.16
53.32
57.82
63.98
70.18
82.16
93.48
95.27
112.2
21.31
11.90%
11.69%
48
22.51
Buyback yield%
9.60
11.48
12.18
11.09
12.87
10.00
8.60
10.35
9.54
7.41
14.37
9.54
10.18
38
0.920
D/E ratiox
2.114
2.085
2.444
2.681
3.166
3.280
3.688
4.095
4.290
4.239
0.702
4.095
3.223
48
158.5
Enterprise value₹M
308.9
303.5
327.3
305.2
279.7
274.9
266.6
278.9
261.7
236.6
347.7
(3.29%)
(2.85%)
59
149.1
LT debt₹M
204.6
190.8
175.6
159.2
148.8
157.0
150.6
130.6
138.1
128.6
155.4
(2.87%)
(5.53%)
52
Revenue
₹348.4M
8.64%
1.00×
Cost of revenue
₹199.5M
9.05%
1.04×
Operating expenses
₹82.70M
8.43%
0.98×
Goodwill & intangibles
18.82%
Property and equipment
15.07%
Spread over hurdle
(3.25%)