531.9
Revenue₹M
403.7
421.9
450.0
467.0
486.6
516.6
552.2
569.0
604.9
640.1
580.8
5.64%
5.41%
48
23.30
Revenue growth%
21.18
20.76
19.96
20.95
18.10
19.15
16.46
16.29
17.54
16.60
27.63
16.60
18.63
63
14.95
Gross margin%
10.50
13.14
14.54
17.07
19.05
17.44
19.01
20.74
18.31
20.62
11.42
19.01
17.88
60
19.96
Operating margin%
7.84
5.38
7.61
8.68
5.83
3.73
5.02
3.79
5.84
4.09
21.25
4.09
5.60
64
12.23
Net margin%
5.30
5.79
7.66
6.82
6.54
6.03
5.46
4.90
3.13
2.34
9.47
4.90
5.62
90
25.92
P/E ratio (avg)x
42.09
49.19
55.63
63.10
71.30
80.84
93.68
112.8
133.7
140.6
7.003
112.8
76.07
48
7.798
EV/EBITx
40.18
38.35
35.05
38.06
41.26
42.72
48.11
47.37
51.61
48.20
17.89
48.11
41.99
40
27.73
FCF yield (avg)%
18.50
17.60
20.57
17.85
16.35
16.20
13.61
16.47
18.12
16.82
7.12
16.47
17.21
57
4.06
FCF margin%
20.94
20.86
21.79
23.27
21.30
19.94
22.84
22.61
23.38
23.72
19.64
22.84
22.20
41
0.371
FCF / Net incomex
0.752
0.643
0.653
0.640
0.663
0.654
0.594
0.557
0.519
0.548
1.140
0.557
0.642
66
25.68
ROIC%
4.92
3.73
1.93
0.40
0.40
1.10
4.03
6.80
5.21
6.31
15.35
5.21
3.88
89
6.18
Return on equity%
8.90
9.00
7.42
4.69
4.65
7.27
6.93
7.64
6.71
9.26
19.04
7.27
7.35
76
10.84
Return on assets%
29.47
29.72
28.66
25.81
23.51
20.85
21.46
23.80
23.56
26.10
27.82
23.56
24.81
63
14.03
EPS₹
42.06
44.17
47.21
46.07
52.90
56.91
55.92
54.91
54.07
64.29
14.89
3.98%
5.78%
—
2.07
EPS growth%
7.72
9.79
10.94
8.94
8.01
5.24
7.45
5.44
5.91
3.54
17.13
5.44
7.58
30
20.73
Bookvalue per sh₹
28.07
31.73
30.15
33.78
37.10
35.64
33.68
37.82
39.71
41.16
9.34
2.09%
3.75%
—
19.78
FCF per share₹
13.77
13.72
12.28
11.51
11.43
10.40
11.56
10.25
9.22
9.62
24.78
(3.37%)
(4.22%)
—
25.93
Dividend per sh₹
16.22
14.38
14.49
13.25
12.38
12.48
13.66
14.94
16.37
16.83
7.80
6.34%
(0.28%)
—
19.00
Div yield (avg)%
10.61
7.70
5.41
5.90
8.36
9.01
6.49
3.91
5.74
6.13
13.05
6.13
6.31
80
16.61
Payout ratio%
10.20
8.03
8.70
10.03
8.19
9.50
7.86
8.46
5.83
3.39
11.54
7.86
8.33
8
18.66
Shares (diluted)M
15.92
16.26
17.48
17.50
19.77
21.34
19.34
21.97
20.65
21.53
17.82
1.72%
3.77%
27
9.34
Buyback yield%
15.21
15.75
16.98
16.96
14.82
17.70
18.39
19.50
18.41
18.16
21.57
18.39
17.34
31
1.541
D/E ratiox
1.529
1.492
1.544
1.825
1.828
1.963
2.162
2.132
2.376
2.441
0.786
2.162
1.896
7
255.6
Enterprise value₹M
40.78
45.35
50.28
45.93
48.26
43.30
40.78
36.81
37.71
37.37
267.6
(4.98%)
(1.11%)
84
539.6
LT debt₹M
386.1
388.8
356.0
307.4
301.8
279.0
272.0
270.4
259.6
252.6
482.6
(3.50%)
(5.34%)
16
Revenue
₹640.1M
5.41%
1.00×
Cost of revenue
₹419.9M
5.43%
1.00×
Operating expenses
₹138.3M
4.74%
0.94×
Property and equipment
14.29%
Spread over hurdle
(1.08%)