55.42
Revenue₹M
109.1
115.7
125.4
132.9
140.9
155.3
168.5
185.2
199.0
220.2
56.91
9.34%
8.34%
33
2.18
Revenue growth%
24.57
25.81
27.14
25.19
22.88
21.17
23.00
23.54
21.14
18.42
8.80
21.17
23.27
93
9.12
Gross margin%
2.17
2.44
1.29
0.40
2.77
3.90
3.20
5.87
6.63
4.90
4.23
4.90
2.99
53
10.81
Operating margin%
14.52
13.90
11.88
13.86
13.41
16.13
16.83
15.34
18.00
20.10
23.70
16.83
14.93
40
9.89
Net margin%
4.00
2.89
5.15
3.68
1.38
2.10
2.50
4.05
6.17
8.07
5.61
4.05
3.84
57
34.38
P/E ratio (avg)x
17.20
18.23
18.40
19.47
19.48
18.70
19.33
18.71
22.11
22.98
32.94
19.33
19.02
79
28.08
EV/EBITx
6.321
6.167
5.411
4.777
5.194
5.333
5.374
5.504
6.009
6.247
36.52
5.504
5.458
90
15.98
FCF yield (avg)%
4.31
2.87
4.48
5.57
6.91
7.07
8.14
6.59
4.65
3.86
26.84
6.59
5.11
58
3.28
FCF margin%
14.38
12.10
12.52
13.18
14.80
15.42
13.38
11.14
12.28
14.03
12.38
13.38
13.28
19
0.672
FCF / Net incomex
1.298
1.184
1.181
1.262
1.244
1.336
1.385
1.377
1.368
1.514
1.000
1.377
1.317
34
10.68
ROIC%
24.21
27.05
29.92
31.30
30.29
27.49
30.47
32.76
32.04
32.38
5.86
32.04
30.38
18
13.86
Return on equity%
3.45
3.85
6.02
3.42
1.58
0.56
0.40
0.40
1.53
4.34
14.67
0.56
2.50
80
18.63
Return on assets%
9.55
9.74
11.12
12.47
11.16
13.92
16.31
17.66
16.73
19.58
13.59
16.73
13.20
16
5.58
EPS₹
9.61
9.71
11.38
11.35
11.76
12.59
13.11
13.77
14.89
14.05
5.82
3.61%
4.33%
—
16.23
EPS growth%
10.00
8.86
10.70
11.07
8.96
11.47
8.54
11.43
12.97
11.12
5.91
11.43
10.88
52
3.52
Bookvalue per sh₹
7.07
6.57
6.62
6.51
5.83
5.91
6.10
6.48
6.39
7.05
6.82
3.89%
(0.08%)
—
2.73
FCF per share₹
5.97
5.48
4.80
4.89
4.51
4.44
4.60
4.49
4.30
4.01
7.57
(2.34%)
(3.32%)
—
8.31
Dividend per sh₹
6.80
6.48
7.15
7.23
7.95
8.83
8.11
8.18
8.39
9.23
3.14
3.03%
2.24%
—
29.33
Div yield (avg)%
5.12
2.44
2.47
1.17
1.28
2.08
4.24
5.58
5.25
4.66
20.89
4.66
3.36
70
21.81
Payout ratio%
14.13
15.96
15.20
17.47
20.25
20.26
18.58
19.00
18.51
21.46
13.90
19.00
18.54
70
20.55
Shares (diluted)M
35.95
38.13
45.50
47.45
52.35
57.68
69.03
80.45
95.99
94.01
19.93
12.42%
11.28%
64
22.83
Buyback yield%
12.46
12.20
9.47
6.59
8.27
7.96
9.39
7.81
8.88
6.52
21.66
7.96
8.58
30
1.228
D/E ratiox
0.291
0.283
0.306
0.297
0.308
0.327
0.319
0.288
0.286
0.276
1.634
0.288
0.294
38
47.12
Enterprise value₹M
160.4
177.6
158.6
161.4
174.8
167.2
185.7
167.1
158.6
165.2
161.9
(1.11%)
0.39%
48
127.6
LT debt₹M
256.0
292.9
326.7
321.1
366.0
339.7
317.9
304.4
309.1
357.2
135.9
(0.48%)
4.48%
94
Revenue
₹220.2M
8.34%
1.00×
Cost of revenue
₹153.4M
8.33%
1.00×
Operating expenses
₹38.20M
8.38%
1.00×
Property and equipment
16.78%
Spread over hurdle
(5.77%)