144.2
Revenue₹M
287.2
287.6
292.1
296.1
305.3
303.9
314.0
322.9
327.7
333.3
152.0
1.77%
1.82%
50
24.11
Revenue growth%
30.72
33.64
34.86
36.88
39.48
40.48
43.42
40.63
38.07
38.35
24.77
40.48
38.21
25
7.80
Gross margin%
13.46
13.86
12.66
13.68
13.56
10.95
12.81
11.67
8.80
11.68
7.02
11.67
12.74
93
9.97
Operating margin%
21.61
21.24
20.08
18.89
16.24
18.75
17.94
18.28
18.69
16.48
14.24
18.28
18.72
45
29.79
Net margin%
13.40
10.77
12.35
11.86
14.85
13.38
12.98
13.37
13.09
14.29
28.58
13.37
13.23
14
15.52
P/E ratio (avg)x
23.38
25.28
28.54
32.10
34.29
32.49
36.90
42.31
39.92
44.05
35.56
39.92
33.39
51
34.29
EV/EBITx
27.69
29.61
26.77
27.21
26.07
28.01
29.76
27.57
26.47
23.99
32.93
27.57
27.39
44
27.20
FCF yield (avg)%
10.99
12.08
12.45
14.70
14.11
16.26
15.28
17.10
19.03
21.76
2.97
17.10
14.99
33
9.18
FCF margin%
20.56
20.38
17.61
15.35
15.36
15.26
17.76
17.07
14.42
13.73
2.40
15.26
16.22
68
0.364
FCF / Net incomex
0.666
0.646
0.725
0.772
0.809
0.890
0.846
0.917
0.984
1.025
0.854
0.917
0.828
77
25.74
ROIC%
0.40
0.40
0.40
0.40
0.40
1.74
3.08
5.36
5.36
6.93
7.60
5.36
1.07
77
23.62
Return on equity%
4.76
7.57
10.54
7.85
7.51
5.58
3.95
5.74
6.14
3.22
13.14
5.58
5.94
91
23.53
Return on assets%
34.20
34.47
37.38
38.75
39.63
40.15
39.65
41.65
44.42
42.59
22.99
41.65
39.64
41
0.53
EPS₹
2.74
2.92
3.11
3.35
3.37
3.38
3.23
2.99
2.71
2.54
0.58
(5.49%)
0.07%
—
26.55
EPS growth%
17.65
14.67
13.81
13.75
16.31
18.42
17.15
17.05
19.69
22.10
20.59
18.42
17.10
24
0.50
Bookvalue per sh₹
3.95
4.60
5.00
4.89
5.05
5.38
6.18
7.44
7.21
8.11
1.37
9.96%
8.27%
—
2.13
FCF per share₹
3.73
3.82
4.18
4.49
4.89
5.42
5.59
5.34
5.32
6.25
2.70
5.02%
6.79%
—
1.00
Dividend per sh₹
2.06
2.16
2.03
1.85
1.72
1.62
1.61
1.56
1.43
1.30
0.41
(5.42%)
(3.98%)
—
9.78
Div yield (avg)%
31.21
33.97
34.85
34.03
32.63
32.19
32.24
30.80
32.78
35.53
21.00
32.24
32.71
35
6.28
Payout ratio%
2.78
2.35
4.00
5.53
3.11
4.04
3.80
3.29
5.19
5.02
17.31
4.04
3.90
47
26.04
Shares (diluted)M
29.43
31.39
36.53
39.95
38.60
43.52
42.88
46.57
54.05
54.18
26.05
7.02%
6.29%
23
5.86
Buyback yield%
9.76
10.99
8.13
7.65
10.39
7.61
6.77
9.10
9.15
9.29
8.06
9.10
9.12
88
0.294
D/E ratiox
1.527
1.436
1.455
1.497
1.363
1.336
1.282
1.406
1.523
1.480
0.927
1.406
1.445
64
161.2
Enterprise value₹M
201.4
200.1
195.0
189.5
187.1
206.0
194.0
211.5
238.0
240.7
61.09
5.17%
1.01%
32
68.51
LT debt₹M
38.67
38.14
42.98
49.62
47.39
49.01
56.47
54.33
60.30
57.73
84.87
4.02%
5.82%
43
Revenue
₹333.3M
1.82%
1.00×
Cost of revenue
₹218.9M
2.02%
1.02×
Operating expenses
₹70.73M
1.47%
0.97×
Property and equipment
14.59%
Spread over hurdle
(6.81%)