117.2
Revenue₹M
72.88
78.08
82.54
87.90
94.24
100.6
110.4
121.2
129.7
137.3
121.5
7.81%
7.08%
75
14.10
Revenue growth%
7.86
8.66
10.84
9.79
8.14
7.07
5.29
3.37
4.75
2.57
14.54
4.75
7.46
65
7.26
Gross margin%
3.45
5.02
6.25
8.83
11.43
10.89
13.71
13.61
13.04
11.09
23.32
13.04
10.99
58
12.98
Operating margin%
7.66
9.98
8.95
8.00
5.21
7.80
9.14
9.44
6.99
8.08
14.48
8.08
8.04
19
6.88
Net margin%
26.92
26.81
25.58
22.63
19.95
17.82
18.17
17.58
19.01
19.89
26.43
18.17
19.92
47
15.77
P/E ratio (avg)x
22.68
22.37
24.35
26.00
24.52
23.48
25.15
28.76
29.73
31.42
29.48
28.76
24.83
19
10.25
EV/EBITx
26.95
27.38
29.71
26.55
28.54
24.93
26.09
28.15
26.49
25.87
6.802
26.09
26.75
23
26.82
FCF yield (avg)%
16.81
18.87
16.39
13.86
10.98
13.70
11.43
10.66
12.37
13.21
3.10
12.37
13.45
48
4.20
FCF margin%
24.31
23.68
25.25
23.78
23.56
23.82
26.36
27.76
27.90
27.27
10.19
27.27
24.78
44
1.430
FCF / Net incomex
0.982
1.021
1.020
1.101
1.088
1.183
1.244
1.282
1.453
1.695
0.313
1.282
1.142
23
28.81
ROIC%
8.37
9.09
11.23
13.26
15.11
16.59
14.34
16.61
13.65
11.05
29.20
14.34
13.46
51
26.00
Return on equity%
8.15
5.56
3.69
6.47
5.76
7.26
4.30
5.87
8.68
6.43
19.13
6.43
6.15
51
8.70
Return on assets%
25.41
25.69
23.87
25.53
25.73
24.64
25.87
24.51
21.89
21.25
23.06
24.51
25.03
39
1.09
EPS₹
2.11
2.46
2.43
2.62
3.00
3.37
3.86
4.02
4.14
4.25
1.18
7.20%
9.28%
—
12.91
EPS growth%
7.91
6.11
7.97
5.43
7.57
9.89
12.47
15.23
15.39
12.40
19.94
12.47
8.93
28
1.15
Bookvalue per sh₹
1.31
1.28
1.48
1.42
1.57
1.52
1.42
1.50
1.66
1.68
0.32
1.44%
3.29%
—
0.30
FCF per share₹
1.23
1.22
1.22
1.20
1.10
1.04
1.06
1.18
1.14
1.15
1.18
0.89%
(1.03%)
—
1.39
Dividend per sh₹
1.33
1.41
1.53
1.54
1.69
1.57
1.58
1.83
1.88
1.98
0.93
3.18%
3.44%
—
20.56
Div yield (avg)%
14.61
14.84
16.13
14.31
14.23
13.44
15.68
14.35
16.58
16.01
4.10
15.68
14.73
77
28.59
Payout ratio%
7.17
7.93
5.40
3.14
0.40
3.38
5.01
2.13
2.05
1.12
11.33
2.13
3.26
19
68.62
Shares (diluted)M
56.80
55.10
51.91
55.41
57.63
51.22
45.20
43.14
45.23
42.48
70.07
(5.91%)
(4.13%)
73
2.39
Buyback yield%
11.94
10.02
12.89
15.14
16.52
16.50
16.44
16.14
15.61
17.44
13.59
16.44
15.88
51
0.352
D/E ratiox
0.220
0.197
0.177
0.176
0.160
0.149
0.132
0.121
0.118
0.118
0.253
0.121
0.154
53
23.30
Enterprise value₹M
200.5
192.3
213.1
200.1
210.4
236.5
252.5
238.7
248.2
254.3
54.34
3.86%
3.95%
32
8.761
LT debt₹M
97.08
89.12
88.72
79.71
90.30
95.16
96.21
104.3
103.7
102.4
44.23
2.55%
1.34%
46
Revenue
₹137.3M
7.08%
1.00×
Cost of revenue
₹91.71M
6.77%
0.97×
Operating expenses
₹29.82M
7.20%
1.01×
Property and equipment
18.42%
Spread over hurdle
(0.80%)