76.22
Revenue₹M
120.8
122.5
125.3
128.3
132.7
138.1
143.2
149.3
155.6
161.2
84.67
3.97%
3.07%
69
27.53
Revenue growth%
17.12
17.17
18.84
16.20
16.58
16.38
15.71
15.14
16.30
13.78
19.14
15.71
16.34
83
26.28
Gross margin%
12.01
9.85
12.62
10.05
11.29
12.91
10.21
11.97
14.24
13.68
16.60
12.91
11.99
89
13.59
Operating margin%
24.13
21.31
22.45
21.35
19.83
18.17
19.41
22.37
22.91
23.62
13.88
22.37
21.86
27
14.19
Net margin%
13.04
10.65
11.36
13.04
12.81
12.13
12.57
13.47
11.53
11.76
16.90
12.13
12.35
17
37.77
P/E ratio (avg)x
6.346
5.675
5.749
5.347
4.862
5.066
4.514
4.603
4.564
4.411
35.69
4.564
4.964
36
22.11
EV/EBITx
13.71
12.99
14.50
14.41
14.98
15.24
17.53
18.53
21.27
22.17
34.10
18.53
15.11
45
20.20
FCF yield (avg)%
6.82
4.87
7.10
7.74
7.48
9.09
9.89
9.10
7.60
6.77
27.28
9.09
7.54
50
5.81
FCF margin%
14.73
12.10
10.43
12.19
9.75
9.01
11.54
13.81
13.03
15.24
6.72
13.03
12.15
65
0.282
FCF / Net incomex
1.145
1.053
0.933
1.009
0.955
0.861
0.921
0.863
0.946
0.968
0.659
0.921
0.951
22
17.52
ROIC%
4.55
6.49
9.18
6.83
6.47
4.94
3.62
2.61
1.10
3.88
10.52
3.62
4.75
13
6.49
Return on equity%
24.59
27.11
24.15
22.05
24.12
24.73
27.08
28.64
26.53
25.19
13.31
26.53
24.96
11
28.58
Return on assets%
26.75
25.94
23.04
24.50
22.90
21.87
23.53
22.30
22.45
24.79
16.22
22.45
23.29
68
4.35
EPS₹
2.57
2.69
3.06
3.32
3.52
4.25
4.18
4.70
5.23
6.20
4.78
11.96%
9.67%
—
15.53
EPS growth%
24.53
23.16
25.84
27.95
27.95
26.61
27.06
27.00
27.40
27.50
28.26
27.06
27.03
87
4.46
Bookvalue per sh₹
3.33
3.23
3.52
3.73
4.13
4.47
4.73
4.61
4.69
4.78
4.07
2.96%
4.18%
—
4.09
FCF per share₹
1.98
2.02
2.28
2.50
2.70
2.70
2.59
2.88
2.79
2.92
0.77
1.54%
5.24%
—
3.82
Dividend per sh₹
2.35
2.25
2.12
2.21
2.01
2.11
1.92
2.01
2.03
1.97
1.20
(0.36%)
(1.56%)
—
10.85
Div yield (avg)%
11.09
8.67
10.57
10.26
9.85
8.51
11.12
9.49
7.23
5.06
22.86
8.51
9.67
69
15.56
Payout ratio%
16.89
16.82
14.75
15.95
14.46
16.99
16.04
17.88
15.70
12.83
22.22
16.04
16.00
21
12.87
Shares (diluted)M
19.64
20.32
20.04
20.51
21.01
20.39
20.16
19.49
19.44
19.25
13.33
(1.74%)
0.83%
9
27.72
Buyback yield%
8.62
7.91
6.31
4.92
2.58
0.74
0.40
0.40
0.40
2.85
10.34
0.40
2.72
76
1.682
D/E ratiox
0.599
0.547
0.478
0.430
0.407
0.437
0.417
0.417
0.438
0.422
0.915
0.422
0.433
11
27.89
Enterprise value₹M
60.66
59.50
62.98
70.85
71.36
78.39
85.60
95.34
103.9
114.4
135.5
9.91%
6.41%
36
114.4
LT debt₹M
161.4
187.8
177.4
180.4
187.7
215.4
223.5
262.6
255.8
288.3
82.10
8.96%
6.12%
92
Revenue
₹161.2M
3.07%
1.00×
Cost of revenue
₹101.8M
3.20%
1.01×
Operating expenses
₹27.38M
3.35%
1.03×
Property and equipment
16.89%
Spread over hurdle
(1.88%)