122.6
Revenue₹M
82.31
88.41
93.74
102.3
111.4
119.2
126.0
136.4
146.1
158.0
134.0
7.24%
7.55%
75
18.03
Revenue growth%
7.19
6.05
3.44
1.38
0.63
1.26
3.87
2.93
4.56
4.75
2.48
3.87
3.66
77
4.00
Gross margin%
15.26
12.34
11.39
14.36
11.99
9.98
8.70
9.86
10.63
9.62
12.67
9.86
11.01
41
10.67
Operating margin%
9.93
11.56
14.29
14.54
11.73
13.38
12.58
13.33
15.11
14.16
9.65
13.38
13.36
94
25.07
Net margin%
4.80
2.79
3.88
2.63
3.56
2.68
3.34
2.93
5.54
5.35
11.62
3.34
3.45
12
14.73
P/E ratio (avg)x
19.60
21.17
24.47
23.64
25.16
24.54
24.76
29.54
30.35
35.43
14.71
29.54
24.65
5
9.815
EV/EBITx
31.92
32.43
35.78
40.66
42.05
40.65
45.33
48.47
51.35
56.47
37.05
48.47
41.36
45
5.77
FCF yield (avg)%
22.48
22.95
22.30
22.12
19.76
17.99
19.00
20.44
21.87
19.33
15.25
19.33
21.16
86
2.02
FCF margin%
29.09
29.79
27.26
25.02
24.27
26.42
25.27
24.67
22.00
22.22
2.85
24.67
25.15
65
0.796
FCF / Net incomex
2.111
2.122
2.410
2.598
2.684
3.186
3.249
3.733
4.240
4.973
0.613
3.733
2.935
52
19.18
ROIC%
15.18
14.34
12.31
14.09
16.04
17.07
16.46
14.26
16.06
15.39
15.78
16.06
15.28
25
6.30
Return on equity%
7.95
5.81
4.13
5.50
3.70
6.18
5.47
3.75
1.85
0.40
23.78
3.75
4.80
33
29.34
Return on assets%
26.78
27.23
28.70
28.90
28.33
25.63
23.75
20.82
23.73
21.97
12.30
23.73
26.20
68
2.74
EPS₹
2.92
3.05
3.04
3.07
2.88
2.96
3.18
3.05
3.29
3.62
3.03
4.65%
2.36%
—
3.48
EPS growth%
2.33
2.26
3.48
0.97
0.40
1.41
3.81
5.03
7.56
10.00
13.66
5.03
2.91
31
1.06
Bookvalue per sh₹
0.91
1.05
1.00
1.09
1.21
1.32
1.37
1.54
1.52
1.53
1.10
4.81%
5.10%
—
3.74
FCF per share₹
0.93
1.00
1.14
1.09
1.24
1.47
1.73
1.82
2.11
2.49
1.85
14.94%
12.02%
—
2.84
Dividend per sh₹
4.92
5.26
5.54
6.10
6.34
7.45
7.30
7.99
8.52
8.83
3.15
6.83%
7.14%
—
13.76
Div yield (avg)%
26.81
26.64
26.11
27.17
27.66
27.86
25.31
27.47
29.74
27.59
21.46
27.59
27.32
79
19.04
Payout ratio%
7.71
6.62
7.71
5.62
5.38
5.84
5.26
4.76
6.04
8.26
27.69
5.84
5.94
41
10.26
Shares (diluted)M
11.60
13.02
15.27
15.67
16.85
15.91
17.08
18.34
20.06
21.70
9.783
5.18%
7.79%
21
22.18
Buyback yield%
27.76
28.62
26.39
25.75
22.75
24.96
26.16
25.55
24.39
22.57
2.90
24.96
25.65
73
0.855
D/E ratiox
0.733
0.733
0.733
0.822
0.831
0.974
1.096
1.149
1.202
1.185
1.577
1.149
0.902
18
14.93
Enterprise value₹M
167.2
188.5
218.2
241.1
273.5
315.9
336.6
376.5
407.4
413.0
132.4
8.59%
11.29%
90
23.81
LT debt₹M
20.23
22.09
21.30
21.96
22.79
21.61
18.85
16.77
14.62
13.07
96.64
(10.53%)
(5.01%)
16
Revenue
₹158.0M
7.55%
1.00×
Cost of revenue
₹84.95M
7.51%
1.00×
Operating expenses
₹37.75M
7.17%
0.97×
Property and equipment
18.62%
Cash and investments
17.87%
Return on capital
104.72%
Spread over hurdle
88.76%