33.60
Revenue₹M
159.4
162.2
166.9
168.1
170.8
172.7
176.0
178.7
180.7
185.3
36.15
1.64%
1.47%
19
10.76
Revenue growth%
0.40
0.40
2.86
0.40
1.97
2.08
2.88
4.51
6.68
6.67
17.09
4.51
2.47
77
11.79
Gross margin%
21.92
24.59
23.29
22.15
22.20
21.37
21.65
24.23
23.90
26.66
23.30
23.90
22.74
75
10.55
Operating margin%
17.96
19.32
17.79
18.63
20.43
20.78
21.97
23.08
24.95
25.40
7.56
23.08
20.60
89
17.99
Net margin%
20.97
19.81
17.96
15.81
18.60
20.59
19.99
22.33
24.61
24.04
10.09
22.33
20.29
30
35.77
P/E ratio (avg)x
23.09
26.24
25.31
25.77
27.33
28.90
31.68
33.27
33.57
38.26
24.65
33.27
28.11
37
9.715
EV/EBITx
34.58
34.59
35.55
33.32
35.14
31.30
31.34
29.38
28.87
26.03
8.614
29.38
32.33
62
17.53
FCF yield (avg)%
21.37
19.93
18.58
20.87
20.91
23.36
20.57
19.69
22.18
20.07
29.65
20.57
20.72
5
13.44
FCF margin%
15.81
18.14
15.28
13.63
12.32
13.13
15.86
16.75
13.97
13.22
9.27
13.97
14.63
71
0.831
FCF / Net incomex
0.448
0.487
0.533
0.534
0.568
0.625
0.671
0.729
0.791
0.730
0.746
0.729
0.597
38
21.21
ROIC%
27.14
26.77
24.28
22.99
25.26
27.91
25.64
27.99
26.52
26.00
8.25
26.52
26.26
6
23.88
Return on equity%
17.58
16.80
14.04
14.85
14.68
14.49
15.22
14.92
16.89
17.46
17.42
15.22
15.07
83
6.17
Return on assets%
10.67
8.31
6.55
8.56
6.69
4.05
4.15
2.58
4.24
3.36
20.58
4.05
5.39
19
3.87
EPS₹
5.19
5.12
5.29
6.02
6.75
6.43
7.42
7.25
7.05
7.24
4.08
1.40%
3.86%
—
15.97
EPS growth%
19.81
19.17
18.51
17.91
17.00
14.64
12.66
13.53
12.38
12.02
10.46
12.66
15.82
53
3.92
Bookvalue per sh₹
6.84
6.54
5.70
5.86
5.90
5.49
4.95
5.07
4.52
4.75
2.10
(4.25%)
(4.61%)
—
1.21
FCF per share₹
4.40
4.74
4.33
3.86
4.22
3.82
4.22
3.78
4.00
4.06
1.76
(0.74%)
(1.04%)
—
3.06
Dividend per sh₹
5.80
5.65
6.05
6.47
6.88
7.73
8.29
8.37
9.79
11.55
3.94
10.94%
7.04%
—
18.82
Div yield (avg)%
32.75
30.55
29.99
28.10
29.97
27.27
29.80
28.01
25.16
25.51
19.03
27.27
28.95
18
5.64
Payout ratio%
10.99
13.45
10.53
11.93
12.85
15.82
15.37
17.80
19.38
21.79
13.73
17.80
14.41
34
12.16
Shares (diluted)M
12.18
11.42
12.82
14.43
16.49
17.93
19.05
21.45
19.75
19.12
12.06
3.00%
3.82%
75
10.80
Buyback yield%
26.84
28.09
30.56
31.67
33.01
30.01
27.68
24.74
27.18
30.12
9.00
27.68
29.05
64
1.181
D/E ratiox
0.365
0.387
0.397
0.371
0.385
0.389
0.389
0.426
0.442
0.460
0.351
0.426
0.389
61
145.2
Enterprise value₹M
27.89
26.30
26.81
25.26
23.88
24.44
25.56
28.24
30.63
33.99
108.1
7.31%
1.29%
95
37.74
LT debt₹M
135.0
135.3
129.0
137.8
140.0
152.9
156.2
144.9
147.4
164.3
96.46
3.27%
1.48%
80
Revenue
₹185.3M
1.47%
1.00×
Cost of revenue
₹108.4M
1.59%
1.01×
Operating expenses
₹27.25M
2.03%
1.06×
Property and equipment
15.07%
Spread over hurdle
12.17%