86.97
Revenue₹M
160.1
167.2
174.5
178.6
183.1
189.3
198.1
204.2
216.8
225.3
93.26
4.24%
3.80%
59
18.96
Revenue growth%
12.65
15.04
13.31
14.80
13.59
15.80
14.88
11.93
9.17
10.04
12.34
11.93
13.45
72
10.22
Gross margin%
20.57
21.71
23.02
25.96
27.57
29.82
27.08
25.11
24.45
23.96
24.96
25.11
24.78
12
18.50
Operating margin%
27.83
28.86
27.85
25.73
26.24
28.47
29.58
31.91
34.04
33.20
24.86
31.91
28.67
47
24.94
Net margin%
15.56
15.96
17.18
18.90
17.01
16.28
15.18
14.93
14.43
15.68
18.16
15.18
15.82
27
34.96
P/E ratio (avg)x
29.72
32.60
36.27
43.29
51.18
57.59
58.27
61.07
62.04
65.62
7.283
61.07
54.38
63
29.30
EV/EBITx
37.01
38.30
40.86
44.49
45.20
47.03
48.47
53.65
64.34
65.30
6.519
53.65
46.11
76
8.36
FCF yield (avg)%
19.00
17.14
14.91
14.96
14.63
16.80
15.12
15.98
14.87
14.24
25.94
15.12
15.04
50
19.85
FCF margin%
21.71
24.29
22.83
24.45
26.85
27.06
29.52
29.71
30.16
31.49
18.34
29.71
26.96
66
1.657
FCF / Net incomex
0.102
0.103
0.100
0.111
0.101
0.115
0.128
0.135
0.132
0.125
0.869
0.128
0.113
47
6.86
ROIC%
12.91
15.26
15.43
13.00
15.59
15.63
15.53
14.30
15.48
14.58
13.81
15.48
15.34
52
4.83
Return on equity%
6.80
6.25
8.79
8.25
9.27
11.40
9.70
8.58
9.48
10.77
19.10
9.70
9.03
85
2.69
Return on assets%
22.51
22.92
24.15
21.27
22.09
21.01
18.25
20.16
22.74
20.43
5.27
20.43
21.68
25
1.72
EPS₹
2.86
2.74
2.81
3.02
2.88
3.17
3.08
3.22
3.54
3.46
1.81
3.73%
1.49%
—
25.77
EPS growth%
18.57
20.09
19.88
19.61
16.79
16.94
14.69
13.51
15.92
13.74
11.64
14.69
16.87
34
2.52
Bookvalue per sh₹
3.43
3.96
4.33
4.93
5.57
6.40
6.47
6.43
6.28
6.42
2.66
2.88%
5.91%
—
3.66
FCF per share₹
5.50
5.65
5.78
5.92
6.80
6.81
7.62
7.97
7.90
9.01
0.92
5.78%
5.96%
—
3.69
Dividend per sh₹
2.94
2.89
2.85
3.14
2.98
2.74
2.71
2.86
2.86
2.66
3.25
(2.30%)
(1.35%)
—
23.93
Div yield (avg)%
12.52
15.29
16.03
14.99
16.55
18.81
18.83
17.11
16.27
13.45
4.30
17.11
16.15
71
13.01
Payout ratio%
21.22
19.18
18.36
16.94
19.68
16.85
13.91
15.12
13.78
13.52
25.55
13.91
16.90
87
30.34
Shares (diluted)M
42.12
41.89
43.59
47.56
46.79
47.44
45.47
52.23
52.23
50.61
30.92
1.58%
1.71%
46
26.19
Buyback yield%
20.89
21.31
23.45
26.35
27.89
28.67
29.83
32.64
32.18
31.64
11.43
31.64
28.28
70
0.552
D/E ratiox
2.290
1.991
1.940
2.020
1.910
1.897
1.737
1.589
1.669
1.779
0.168
1.737
1.903
60
118.4
Enterprise value₹M
170.7
191.9
197.0
179.7
201.5
219.2
249.7
227.9
214.5
200.0
78.72
(0.15%)
2.49%
16
91.75
LT debt₹M
257.7
256.2
300.4
356.1
386.8
459.3
455.0
522.8
607.4
621.8
195.6
9.96%
10.28%
9
Revenue
₹225.3M
3.80%
1.00×
Cost of revenue
₹148.8M
3.78%
1.00×
Operating expenses
₹26.84M
3.41%
0.96×
Cash and investments
18.14%
Property and equipment
16.81%
Return on capital
139.61%
Spread over hurdle
130.47%