71.85
Revenue₹M
140.4
148.2
157.1
165.5
174.5
179.5
191.4
204.5
216.8
231.4
79.66
5.80%
5.63%
90
8.80
Revenue growth%
32.79
33.09
32.32
31.19
31.79
30.10
30.04
29.93
27.56
29.15
7.17
29.93
30.65
41
11.39
Gross margin%
24.94
24.52
23.32
24.84
26.57
26.28
28.15
26.66
25.23
23.54
16.26
26.28
25.09
31
8.98
Operating margin%
4.36
4.14
6.41
3.50
1.58
0.85
2.30
0.40
3.31
3.32
22.28
2.30
3.31
10
5.46
Net margin%
10.45
9.71
11.78
10.91
10.99
9.65
9.93
8.28
7.36
6.38
5.85
8.28
9.82
49
35.84
P/E ratio (avg)x
33.05
32.60
32.74
32.51
34.58
32.26
27.67
25.17
25.43
22.49
12.86
25.43
32.39
94
36.88
EV/EBITx
30.67
34.04
35.24
39.03
44.55
47.54
53.14
53.87
57.66
54.89
18.05
53.87
46.04
81
21.84
FCF yield (avg)%
3.47
5.42
7.47
6.28
9.15
11.31
13.48
11.23
8.97
8.47
13.99
11.23
8.72
19
16.53
FCF margin%
25.19
22.46
25.40
22.48
23.59
22.82
23.65
22.43
23.27
24.39
8.92
23.27
23.43
14
1.704
FCF / Net incomex
1.073
1.143
1.156
1.165
1.186
1.375
1.449
1.502
1.606
1.939
1.168
1.502
1.281
34
12.82
ROIC%
26.79
26.61
29.00
30.12
28.29
29.43
27.52
24.58
26.53
26.60
26.35
26.60
27.15
93
25.79
Return on equity%
19.56
20.07
22.38
24.64
24.46
25.59
26.78
27.50
30.13
27.79
6.26
27.50
25.12
85
28.69
Return on assets%
13.60
14.84
16.98
17.72
16.65
19.03
18.36
18.01
17.86
19.50
12.57
18.36
17.79
19
6.46
EPS₹
11.64
11.25
10.60
11.46
10.92
11.59
11.94
12.31
11.79
12.55
6.89
2.82%
2.08%
—
4.99
EPS growth%
12.92
10.52
12.37
13.18
14.08
12.03
14.51
13.54
15.03
15.44
20.41
14.51
13.36
73
13.11
Bookvalue per sh₹
8.45
9.24
9.67
10.46
9.59
9.08
9.84
9.15
8.74
8.47
10.23
(2.46%)
(1.16%)
—
4.21
FCF per share₹
6.87
7.44
7.84
8.15
8.98
8.52
7.95
8.42
8.34
7.75
11.86
(2.89%)
(0.02%)
—
3.25
Dividend per sh₹
5.27
5.96
6.74
6.40
7.04
6.56
7.03
7.73
7.76
7.93
5.28
2.42%
4.43%
—
23.24
Div yield (avg)%
5.75
5.70
5.38
6.40
6.00
4.47
7.10
5.63
3.51
4.83
24.65
4.83
5.67
46
28.08
Payout ratio%
17.16
15.21
14.19
12.19
9.44
8.77
6.14
7.54
4.57
6.46
14.77
6.46
9.11
82
6.341
Shares (diluted)M
8.675
9.384
8.368
7.705
8.048
7.147
7.698
8.127
7.240
7.005
6.308
(2.74%)
(1.39%)
81
27.01
Buyback yield%
18.44
16.59
15.66
17.12
17.72
17.41
16.97
17.70
15.62
16.11
7.76
16.97
17.05
14
0.776
D/E ratiox
0.393
0.414
0.449
0.455
0.415
0.421
0.405
0.454
0.460
0.435
0.976
0.435
0.428
32
20.88
Enterprise value₹M
15.88
14.32
13.91
14.07
12.70
13.35
11.97
11.42
9.888
10.22
105.3
(4.25%)
(3.58%)
72
22.64
LT debt₹M
67.93
61.85
59.67
64.46
57.71
58.42
56.77
50.79
55.39
52.12
111.0
(2.02%)
(2.51%)
59
Revenue
₹231.4M
5.63%
1.00×
Cost of revenue
₹138.6M
5.81%
1.02×
Operating expenses
₹33.69M
5.25%
0.96×
Property and equipment
18.02%
Spread over hurdle
17.21%