240.5
Revenue₹M
319.2
330.1
343.7
355.2
381.1
408.2
434.9
446.2
457.1
487.6
256.9
5.05%
4.59%
61
5.48
Revenue growth%
28.86
30.87
28.08
30.32
31.71
29.62
30.17
30.56
33.42
30.71
9.90
30.56
30.44
12
19.60
Gross margin%
10.92
13.20
10.64
10.17
8.88
7.97
8.06
10.34
12.57
12.41
27.75
10.34
10.49
89
22.55
Operating margin%
10.74
7.75
8.49
6.82
4.70
3.65
1.75
2.07
1.81
1.82
13.86
1.82
4.17
87
23.71
Net margin%
26.99
29.21
29.22
29.67
29.42
28.40
28.10
26.86
24.22
21.34
26.42
26.86
28.25
91
30.04
P/E ratio (avg)x
13.90
13.09
13.07
12.20
10.49
8.982
8.255
7.645
6.863
7.348
6.915
7.645
9.735
48
17.95
EV/EBITx
19.47
21.05
23.73
23.07
26.39
28.39
28.08
28.86
30.89
29.00
15.41
28.86
27.24
58
8.08
FCF yield (avg)%
22.75
22.74
25.05
22.83
23.25
25.74
23.71
22.46
23.15
22.52
14.98
23.15
22.99
82
29.23
FCF margin%
13.83
16.55
19.24
18.53
18.70
20.73
19.64
16.93
17.01
18.09
23.43
18.09
18.31
49
1.485
FCF / Net incomex
0.741
0.777
0.764
0.793
0.732
0.724
0.676
0.606
0.664
0.649
0.324
0.664
0.728
11
21.92
ROIC%
19.90
20.01
19.79
21.02
20.14
17.36
19.42
17.09
16.21
18.80
17.17
17.36
19.60
70
8.95
Return on equity%
29.67
28.75
29.96
30.34
30.43
31.10
32.86
35.80
37.99
39.42
7.41
35.80
30.76
7
25.16
Return on assets%
27.60
24.66
27.59
28.64
29.06
27.19
28.21
30.69
28.37
29.75
12.79
28.37
28.29
86
5.49
EPS₹
11.40
10.95
11.85
12.53
13.61
12.50
11.82
10.89
11.47
10.30
5.83
(5.43%)
(1.09%)
—
16.07
EPS growth%
6.59
7.64
8.42
5.71
6.50
7.99
7.35
8.78
11.35
12.16
22.43
8.78
7.82
50
6.24
Bookvalue per sh₹
10.55
10.80
11.90
11.95
11.47
11.00
12.15
12.20
11.32
10.65
12.85
(1.47%)
(0.83%)
—
19.42
FCF per share₹
12.06
12.12
13.25
13.44
14.34
12.72
10.95
9.97
9.83
8.72
8.36
(9.47%)
(3.68%)
—
16.88
Dividend per sh₹
5.43
5.48
6.12
5.62
6.06
6.31
6.76
7.38
7.64
6.84
21.25
2.45%
2.68%
—
24.19
Div yield (avg)%
23.57
26.24
25.31
25.36
24.30
25.73
23.85
24.24
25.07
22.07
17.50
24.24
24.69
36
2.51
Payout ratio%
14.13
12.73
11.17
9.33
11.12
10.02
11.84
11.69
12.85
13.76
3.85
11.84
11.77
58
20.32
Shares (diluted)M
19.33
18.98
20.58
20.49
18.05
15.54
14.53
15.62
14.53
14.20
19.77
(4.68%)
(2.30%)
79
21.40
Buyback yield%
23.69
25.95
28.22
27.97
29.52
28.22
28.02
29.53
28.19
28.29
15.96
28.22
28.20
83
1.144
D/E ratiox
0.678
0.649
0.673
0.715
0.738
0.735
0.748
0.684
0.601
0.607
1.475
0.684
0.681
75
265.5
Enterprise value₹M
338.5
344.0
383.7
376.8
366.8
433.7
413.6
409.6
394.9
451.8
405.7
4.26%
3.41%
49
293.9
LT debt₹M
468.6
531.8
519.2
588.6
644.8
670.5
801.8
798.7
814.1
969.1
274.6
8.49%
7.68%
29
Revenue
₹487.6M
4.59%
1.00×
Cost of revenue
₹250.2M
4.53%
0.99×
Operating expenses
₹98.25M
4.83%
1.02×
Goodwill & intangibles
16.11%
Property and equipment
15.97%
Spread over hurdle
35.33%