39.45
Revenue₹M
155.7
155.8
159.0
160.3
163.2
169.6
169.3
168.1
167.0
170.5
42.78
0.89%
1.18%
93
2.85
Revenue growth%
37.25
38.29
39.42
41.93
41.61
43.37
45.83
47.93
46.26
44.75
21.93
45.83
42.65
83
3.23
Gross margin%
26.90
27.84
30.67
28.65
30.31
28.07
26.19
24.96
24.15
22.36
7.06
24.96
27.37
32
22.55
Operating margin%
19.16
16.67
14.87
15.13
17.45
20.36
23.10
21.10
22.07
21.75
6.57
21.75
19.76
82
10.88
Net margin%
0.96
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.06
20.43
0.40
0.40
19
26.62
P/E ratio (avg)x
55.33
63.70
77.06
79.91
81.57
85.38
103.1
114.5
129.9
156.7
14.71
114.5
83.47
21
32.84
EV/EBITx
46.87
45.16
44.32
52.49
56.44
59.28
60.35
61.77
71.59
79.80
36.02
61.77
57.86
31
7.67
FCF yield (avg)%
3.14
0.40
0.40
0.40
0.40
0.59
0.40
0.40
0.40
1.06
28.24
0.40
0.40
20
12.36
FCF margin%
25.55
27.96
25.46
25.76
26.24
27.92
28.74
30.52
32.56
34.88
25.04
30.52
27.94
95
1.540
FCF / Net incomex
0.913
0.836
0.735
0.659
0.651
0.688
0.721
0.769
0.854
0.814
0.135
0.769
0.752
72
6.97
ROIC%
15.89
17.77
15.77
14.87
12.90
10.12
9.10
6.93
7.48
6.27
26.39
7.48
11.51
56
8.00
Return on equity%
25.36
25.22
23.70
21.53
21.67
21.19
22.56
25.08
23.06
21.57
14.19
22.56
22.81
69
10.98
Return on assets%
25.15
24.74
24.56
26.32
24.42
24.70
26.56
28.15
26.47
29.39
12.34
26.56
25.74
46
0.92
EPS₹
4.86
4.96
5.20
5.73
6.89
8.18
9.81
11.44
11.42
11.93
0.98
11.60%
11.25%
—
3.27
EPS growth%
1.13
0.40
0.40
0.40
3.02
3.75
1.44
3.09
4.98
6.13
18.79
3.75
2.23
88
1.88
Bookvalue per sh₹
6.21
6.44
6.73
7.32
8.17
7.89
7.95
9.12
9.24
10.91
2.89
5.95%
5.36%
—
1.10
FCF per share₹
2.60
2.51
2.62
2.68
2.91
2.83
2.73
2.56
2.94
3.28
3.00
2.45%
3.24%
—
4.13
Dividend per sh₹
4.77
5.61
5.85
6.63
7.35
7.12
8.18
9.19
8.73
10.26
3.52
6.91%
8.10%
—
8.78
Div yield (avg)%
23.35
21.30
20.60
21.62
22.39
25.26
27.39
27.32
25.55
23.47
5.57
25.55
23.41
92
12.65
Payout ratio%
13.40
15.98
15.16
18.14
16.79
19.00
19.34
17.29
19.16
20.68
8.77
19.16
17.72
87
12.52
Shares (diluted)M
15.84
16.82
16.26
17.76
17.44
17.96
19.01
18.47
19.69
19.33
12.03
2.09%
3.12%
19
29.59
Buyback yield%
17.67
18.40
17.77
19.45
21.80
19.09
20.28
18.14
16.24
16.45
6.17
18.14
18.27
53
1.621
D/E ratiox
0.239
0.212
0.197
0.178
0.156
0.140
0.148
0.154
0.140
0.133
0.150
0.140
0.155
50
38.75
Enterprise value₹M
126.2
133.5
143.0
148.4
142.2
140.3
150.8
152.6
172.5
156.8
132.5
1.97%
1.97%
8
33.10
LT debt₹M
19.92
20.87
20.47
21.07
20.22
21.08
21.69
23.36
22.81
21.94
134.3
1.65%
2.05%
81
Revenue
₹170.5M
1.18%
1.00×
Cost of revenue
₹92.88M
1.22%
1.00×
Operating expenses
₹26.88M
1.18%
1.00×
Property and equipment
17.79%
Goodwill & intangibles
16.72%
Spread over hurdle
(2.62%)