82.08
Revenue₹M
151.0
167.1
182.7
200.1
213.0
226.0
245.6
260.5
276.6
296.7
87.58
6.85%
8.04%
25
27.51
Revenue growth%
19.23
16.36
14.52
15.49
16.30
18.79
19.01
18.05
19.21
20.16
2.31
19.01
18.42
57
15.77
Gross margin%
21.34
23.65
24.04
24.28
25.64
28.39
29.69
29.09
28.44
27.07
3.38
28.44
26.35
83
15.15
Operating margin%
16.34
17.45
17.56
18.83
19.84
19.08
19.41
18.39
20.71
20.46
24.02
19.41
18.96
28
19.46
Net margin%
12.34
9.61
8.90
8.94
6.48
4.52
7.13
8.87
10.75
12.24
11.57
8.87
8.92
31
12.44
P/E ratio (avg)x
25.01
24.34
24.07
22.46
19.40
20.48
19.18
20.41
19.11
20.39
20.69
20.39
20.44
20
29.75
EV/EBITx
34.54
38.35
38.04
34.83
35.45
31.70
29.66
31.44
28.19
29.21
18.63
29.66
33.12
62
27.92
FCF yield (avg)%
11.69
14.29
15.02
12.62
14.87
11.99
13.84
13.23
11.99
13.71
2.14
13.23
13.47
58
18.07
FCF margin%
12.21
15.16
13.72
13.99
12.11
13.26
12.00
13.37
11.97
10.49
18.48
12.00
12.73
44
1.107
FCF / Net incomex
0.238
0.253
0.254
0.264
0.258
0.274
0.278
0.276
0.272
0.246
0.401
0.274
0.261
85
2.38
ROIC%
20.53
20.13
21.00
22.27
20.38
20.22
21.66
21.84
20.48
18.78
3.60
20.48
20.51
85
18.79
Return on equity%
12.27
10.35
10.13
10.79
12.11
11.12
10.41
7.91
9.19
6.43
25.01
9.19
10.38
85
19.34
Return on assets%
26.62
25.43
26.89
24.54
25.96
24.99
24.78
21.96
23.54
23.72
10.22
23.72
24.88
38
6.91
EPS₹
12.80
12.98
11.96
11.93
13.13
14.18
13.65
12.77
13.34
14.81
7.13
2.44%
2.00%
—
11.65
EPS growth%
7.10
4.26
3.66
5.47
5.75
3.55
4.10
6.52
6.42
5.68
28.60
5.68
5.58
19
15.69
Bookvalue per sh₹
11.56
11.48
11.74
10.87
11.43
11.08
10.09
10.84
9.92
10.01
6.60
(2.63%)
(2.07%)
—
7.68
FCF per share₹
17.20
17.67
19.68
18.21
17.11
17.68
16.65
17.08
16.99
18.02
6.14
1.04%
1.31%
—
3.66
Dividend per sh₹
15.34
14.75
14.34
16.30
17.08
15.77
14.44
13.82
14.65
13.75
13.30
(4.24%)
0.10%
—
19.70
Div yield (avg)%
3.14
2.55
1.55
4.39
1.89
2.90
4.02
6.53
8.05
6.84
20.92
6.53
3.58
20
17.91
Payout ratio%
9.87
7.88
7.59
10.42
10.07
7.51
9.06
8.50
6.81
5.95
21.89
7.51
8.19
41
10.76
Shares (diluted)M
7.336
7.921
7.821
7.284
7.580
6.468
6.614
6.939
6.072
5.939
11.01
(4.77%)
(3.30%)
43
10.17
Buyback yield%
32.65
30.58
28.84
30.51
27.54
28.62
29.30
28.51
29.14
27.98
3.58
28.62
28.99
82
1.781
D/E ratiox
1.549
1.728
1.882
1.925
2.074
2.028
1.896
2.020
2.002
1.889
1.144
2.002
1.911
89
120.9
Enterprise value₹M
165.4
186.1
195.3
217.4
206.5
215.4
217.4
235.2
238.0
273.0
306.9
5.74%
5.79%
69
184.0
LT debt₹M
71.25
83.47
83.58
92.89
90.44
99.08
95.89
109.8
123.5
140.7
165.9
9.24%
8.31%
64
Revenue
₹296.7M
8.04%
1.00×
Cost of revenue
₹207.7M
8.04%
1.00×
Operating expenses
₹51.78M
7.54%
0.95×
Property and equipment
14.42%
Spread over hurdle
(4.60%)