210.1
Revenue₹M
178.8
195.4
210.3
226.2
247.7
273.5
292.8
324.2
360.0
396.4
218.2
9.86%
9.02%
79
17.60
Revenue growth%
7.28
7.82
5.62
5.45
6.76
5.00
3.08
2.11
4.28
2.18
27.02
3.08
5.22
49
17.24
Gross margin%
11.82
9.80
12.65
14.43
14.67
14.87
14.46
12.76
15.04
13.96
24.60
14.46
14.19
22
2.09
Operating margin%
8.21
11.16
11.76
12.04
12.19
10.52
10.38
9.89
7.72
10.54
6.56
10.38
10.53
63
19.83
Net margin%
26.03
27.97
27.03
24.92
22.68
22.69
21.56
19.47
21.32
20.77
25.29
21.32
22.68
5
36.77
P/E ratio (avg)x
16.95
18.03
16.11
16.71
17.65
18.55
16.63
14.15
15.25
16.55
35.59
16.55
16.67
76
10.59
EV/EBITx
24.32
25.84
26.32
24.25
22.40
24.26
24.20
26.00
26.09
24.70
15.29
24.70
24.51
60
24.10
FCF yield (avg)%
12.54
10.49
13.29
11.81
10.19
11.19
11.55
10.38
8.33
8.74
28.19
10.38
10.84
51
25.87
FCF margin%
27.90
30.16
32.65
32.65
31.54
29.28
26.48
24.87
25.96
27.54
4.62
26.48
28.59
47
1.326
FCF / Net incomex
0.091
0.079
0.082
0.080
0.087
0.090
0.079
0.074
0.074
0.064
0.870
0.074
0.080
33
10.14
ROIC%
16.95
15.43
12.80
10.71
7.75
6.90
4.66
3.08
1.76
2.57
19.36
3.08
7.33
74
17.34
Return on equity%
14.33
12.37
10.44
9.22
7.89
5.77
4.24
4.71
5.18
6.73
22.22
5.18
7.31
11
26.86
Return on assets%
27.27
24.48
25.83
22.95
24.97
25.12
27.96
29.66
28.90
26.15
10.29
27.96
25.99
23
2.92
EPS₹
21.06
23.64
24.32
27.00
26.42
30.28
36.15
36.81
39.84
47.65
3.12
12.52%
9.34%
—
24.62
EPS growth%
19.84
20.03
18.37
19.77
21.78
23.27
22.19
24.58
26.17
24.60
22.50
24.58
21.98
69
18.34
Bookvalue per sh₹
14.03
13.21
12.40
12.08
12.03
12.06
11.96
12.54
13.10
13.22
19.30
1.92%
(1.14%)
—
8.72
FCF per share₹
27.94
31.03
33.48
39.01
36.77
34.30
34.94
35.75
37.45
38.33
21.43
0.83%
4.23%
—
13.40
Dividend per sh₹
15.06
14.22
13.50
14.14
14.45
13.66
12.62
11.85
11.78
11.43
13.88
(4.58%)
(2.68%)
—
9.56
Div yield (avg)%
15.43
17.86
19.66
16.88
18.98
19.04
19.82
22.48
23.57
25.16
22.98
22.48
19.35
71
27.84
Payout ratio%
18.45
18.03
19.70
19.30
20.27
21.25
21.04
22.57
21.98
23.61
5.68
21.98
20.65
45
14.69
Shares (diluted)M
13.06
14.52
15.34
14.15
12.89
13.79
14.74
16.40
16.18
14.27
14.87
2.06%
(0.11%)
93
26.03
Buyback yield%
26.98
26.23
27.54
26.37
27.46
28.15
27.84
28.74
30.13
33.02
27.40
28.74
27.69
90
0.488
D/E ratiox
1.572
1.678
1.945
1.869
1.871
2.164
2.081
1.966
1.972
2.284
1.652
2.081
1.955
40
394.0
Enterprise value₹M
407.4
417.6
448.2
523.3
553.9
622.8
689.3
746.7
746.9
732.9
144.9
5.76%
6.77%
49
0.081
LT debt₹B
0.647
0.694
0.766
0.774
0.911
1.044
1.183
1.396
1.369
1.586
0.309
11.72%
10.80%
66
Revenue
₹396.4M
9.02%
1.00×
Cost of revenue
₹203.2M
8.88%
0.99×
Operating expenses
₹55.66M
9.47%
1.04×
Property and equipment
17.85%
Cash and investments
16.31%
Spread over hurdle
12.73%