112.1
Revenue₹M
115.9
124.0
130.5
139.9
151.7
164.7
173.0
184.9
196.8
213.8
115.1
7.10%
7.09%
47
24.60
Revenue growth%
23.05
23.65
24.47
21.61
19.91
21.21
18.77
18.48
17.00
17.42
24.77
18.48
20.56
49
8.44
Gross margin%
19.05
16.51
15.94
14.23
14.49
16.86
14.20
12.72
12.10
11.74
6.04
12.72
14.36
74
4.36
Operating margin%
14.64
14.39
12.49
13.13
12.17
14.40
14.61
16.16
14.62
13.40
15.46
14.61
14.40
35
25.69
Net margin%
28.50
30.35
31.71
34.57
33.66
33.43
33.41
34.20
32.70
35.56
14.11
33.43
33.42
75
28.95
P/E ratio (avg)x
59.44
63.14
67.30
66.39
77.68
79.89
83.31
100.2
98.55
102.3
35.79
98.55
78.78
68
35.61
EV/EBITx
9.304
10.23
10.45
10.98
10.54
11.79
12.49
13.92
13.92
13.23
23.20
13.23
11.39
72
20.57
FCF yield (avg)%
4.91
4.33
2.66
3.19
5.71
7.19
7.46
9.74
9.91
11.29
14.52
9.74
6.45
6
11.59
FCF margin%
6.52
7.11
6.62
6.14
8.15
9.66
6.99
9.26
7.74
6.50
10.78
7.74
7.05
62
0.841
FCF / Net incomex
1.621
1.681
1.818
1.882
2.011
1.928
1.909
2.009
2.255
2.350
0.819
2.009
1.918
34
4.07
ROIC%
21.37
21.38
21.39
20.27
20.27
20.18
20.91
21.89
21.85
19.47
27.36
20.91
21.14
8
2.87
Return on equity%
8.08
10.12
8.07
7.23
7.98
7.78
8.68
10.40
8.08
7.40
5.97
8.08
8.07
19
21.63
Return on assets%
28.90
26.12
27.92
28.24
28.09
27.97
27.19
28.31
26.52
28.74
13.60
27.97
28.03
66
4.78
EPS₹
3.25
3.69
3.73
3.86
4.12
4.70
5.32
5.18
4.74
4.37
5.15
1.19%
2.64%
—
7.98
EPS growth%
33.66
31.91
33.73
33.62
36.23
37.45
35.44
34.10
31.35
30.07
27.68
34.10
33.70
38
3.44
Bookvalue per sh₹
4.92
4.82
5.28
4.97
5.35
5.30
5.75
6.44
6.55
6.13
5.53
2.76%
3.37%
—
3.27
FCF per share₹
2.18
2.45
2.63
2.42
2.78
2.58
2.88
2.86
2.93
2.89
1.79
0.72%
2.19%
—
5.30
Dividend per sh₹
3.81
4.10
4.52
4.58
4.62
4.86
4.72
4.67
5.17
5.04
4.14
1.77%
2.09%
—
16.86
Div yield (avg)%
4.32
4.41
7.37
6.36
4.48
5.95
3.30
4.03
1.54
4.17
13.47
4.03
4.37
51
25.64
Payout ratio%
11.61
12.70
13.69
16.15
16.16
13.23
12.78
10.78
9.36
9.71
26.63
10.78
12.74
56
14.41
Shares (diluted)M
19.71
23.14
26.46
27.31
30.98
33.49
32.21
37.42
39.82
41.19
14.22
5.86%
9.36%
61
26.27
Buyback yield%
21.93
22.75
25.28
27.35
28.09
30.70
27.84
25.00
27.20
30.16
3.03
27.84
27.28
38
0.797
D/E ratiox
0.927
1.033
1.104
1.197
1.398
1.594
1.658
1.843
2.070
2.199
1.677
1.843
1.496
63
9.495
Enterprise value₹M
225.2
225.6
217.8
238.0
264.1
281.2
304.7
280.8
255.7
256.5
97.85
(0.58%)
1.83%
52
190.7
LT debt₹M
43.30
45.58
45.48
47.21
50.11
45.14
41.35
42.09
44.98
49.49
45.54
(0.25%)
1.35%
5
Revenue
₹213.8M
7.09%
1.00×
Cost of revenue
₹123.5M
6.85%
0.98×
Operating expenses
₹23.67M
7.54%
1.04×
Property and equipment
15.82%
Spread over hurdle
14.81%