61.58
Revenue₹M
80.22
84.84
88.61
96.00
102.1
109.1
117.2
126.3
135.2
144.6
65.12
7.20%
6.92%
26
13.01
Revenue growth%
8.45
8.02
6.02
4.08
1.58
2.18
0.40
0.40
0.40
1.52
13.98
0.40
1.88
72
22.38
Gross margin%
5.54
6.79
4.64
4.15
2.01
0.40
1.03
3.36
3.26
1.10
9.33
1.10
3.31
6
26.20
Operating margin%
32.01
32.41
33.71
33.33
35.13
36.90
39.09
37.45
35.42
32.57
5.78
36.90
34.42
39
18.69
Net margin%
28.19
28.21
30.00
28.58
31.10
32.73
35.35
37.01
36.62
34.92
28.09
35.35
31.92
70
35.29
P/E ratio (avg)x
8.011
7.330
7.820
8.289
7.704
8.151
8.206
8.926
7.983
6.979
17.34
8.151
7.997
20
31.37
EV/EBITx
17.98
18.51
19.28
18.55
21.82
23.65
22.86
25.65
28.53
30.87
33.44
25.65
22.34
35
9.37
FCF yield (avg)%
22.88
20.73
18.98
21.10
19.10
19.17
17.48
18.70
20.40
22.12
22.28
19.17
19.78
85
6.83
FCF margin%
0.40
2.03
4.05
5.72
7.55
9.96
11.15
8.77
8.17
7.09
28.57
8.77
7.32
7
0.231
FCF / Net incomex
1.267
1.378
1.456
1.701
1.706
1.852
2.031
1.921
1.846
2.164
1.372
1.921
1.776
21
29.16
ROIC%
23.24
26.14
23.34
21.94
19.38
20.99
21.03
22.27
19.98
18.10
24.10
20.99
21.48
51
9.61
Return on equity%
9.36
11.63
11.82
13.77
14.26
14.68
12.80
9.91
8.04
9.76
17.30
9.91
11.73
84
23.22
Return on assets%
8.54
6.56
5.70
7.15
8.61
10.05
11.48
13.89
16.78
18.29
28.30
13.89
9.33
6
0.37
EPS₹
0.84
0.79
0.87
0.98
1.02
1.12
1.05
1.14
1.15
1.11
0.41
1.65%
3.05%
—
21.81
EPS growth%
28.16
26.56
29.45
26.84
28.73
27.86
29.73
30.38
33.18
34.12
8.24
30.38
29.09
85
0.27
Bookvalue per sh₹
0.36
0.37
0.33
0.37
0.40
0.42
0.44
0.46
0.44
0.42
0.35
1.40%
1.47%
—
0.17
FCF per share₹
0.72
0.77
0.87
0.92
1.01
1.08
1.19
1.38
1.31
1.48
0.23
7.90%
7.23%
—
0.37
Dividend per sh₹
0.48
0.46
0.46
0.47
0.43
0.45
0.50
0.50
0.53
0.49
0.32
2.47%
(0.07%)
—
20.88
Div yield (avg)%
7.18
9.04
6.05
7.32
7.76
10.04
12.38
14.73
17.13
18.26
26.70
14.73
9.54
65
21.86
Payout ratio%
5.72
4.27
6.37
3.46
1.17
3.76
3.12
0.60
1.31
0.40
4.42
1.31
3.29
30
118.0
Shares (diluted)M
157.6
163.9
176.7
189.8
213.9
226.0
215.9
255.9
272.0
295.9
118.7
6.71%
6.53%
18
29.88
Buyback yield%
5.53
3.24
0.83
0.40
0.40
0.40
0.91
0.40
1.96
4.62
7.02
0.91
0.87
57
1.452
D/E ratiox
0.688
0.720
0.662
0.679
0.632
0.622
0.676
0.732
0.650
0.655
0.146
0.655
0.669
9
79.18
Enterprise value₹M
23.50
25.89
28.25
26.26
28.40
30.63
28.51
26.13
28.81
29.39
18.24
0.69%
3.28%
91
22.67
LT debt₹M
121.6
124.9
141.6
144.9
145.3
163.5
188.7
209.0
197.2
186.8
92.40
5.15%
4.84%
28
Revenue
₹144.6M
6.92%
1.00×
Cost of revenue
₹61.95M
6.26%
0.94×
Operating expenses
₹35.34M
7.57%
1.06×
Property and equipment
16.21%
Spread over hurdle
30.59%