68.77
Revenue₹M
197.0
207.7
209.4
218.6
230.9
234.9
246.2
259.9
273.0
286.1
70.91
4.38%
4.37%
73
17.52
Revenue growth%
34.16
33.39
33.26
30.40
27.53
30.42
32.38
31.32
28.84
28.79
15.86
30.42
30.87
51
16.96
Gross margin%
17.74
15.97
15.98
16.23
17.91
20.19
19.14
18.41
19.32
21.18
27.70
19.32
18.16
10
11.50
Operating margin%
27.04
29.78
30.49
33.08
35.95
36.40
35.34
33.21
32.99
30.70
11.17
33.21
33.03
14
2.28
Net margin%
30.25
30.18
27.35
27.54
27.68
28.99
30.53
27.61
24.99
25.38
10.38
27.61
27.64
77
21.85
P/E ratio (avg)x
42.62
41.85
40.84
42.81
38.72
39.93
40.52
40.47
38.32
40.88
20.24
40.47
40.68
28
37.59
EV/EBITx
7.655
8.407
9.634
10.01
10.98
10.65
10.80
11.54
13.34
13.46
22.71
11.54
10.72
63
9.84
FCF yield (avg)%
4.20
6.93
4.95
7.55
5.22
6.65
4.63
3.38
5.95
8.77
10.84
5.95
5.58
85
14.68
FCF margin%
11.19
9.44
9.57
10.93
8.38
5.81
3.29
4.27
2.95
0.85
23.58
3.29
7.09
47
1.713
FCF / Net incomex
1.401
1.539
1.735
1.698
1.894
2.047
2.213
2.224
2.528
2.416
0.909
2.224
1.971
45
5.44
ROIC%
6.87
5.59
7.36
9.14
11.35
11.29
10.23
9.52
11.24
11.52
7.03
11.24
9.87
61
12.22
Return on equity%
0.40
0.59
0.40
3.27
2.11
4.12
2.08
4.92
4.55
6.16
25.50
4.55
2.69
56
4.79
Return on assets%
27.45
27.33
24.95
22.26
24.10
22.40
20.78
19.42
18.68
15.95
22.05
19.42
22.33
79
25.82
EPS₹
14.70
14.67
15.04
17.83
18.10
20.32
21.63
23.65
23.44
24.74
28.12
6.44%
6.09%
—
22.26
EPS growth%
2.12
4.96
6.76
4.95
6.72
7.34
8.40
9.95
11.26
11.30
10.45
9.95
7.05
65
30.97
Bookvalue per sh₹
16.76
15.47
15.57
17.27
18.68
20.12
22.29
23.43
23.07
21.81
12.56
3.15%
2.27%
—
29.96
FCF per share₹
25.83
23.32
21.04
22.68
23.64
21.81
23.10
24.51
27.13
30.35
9.18
5.12%
0.60%
—
11.39
Dividend per sh₹
24.11
23.57
25.60
25.86
26.99
24.42
25.53
27.33
26.27
28.92
6.53
1.39%
0.98%
—
28.53
Div yield (avg)%
20.90
18.61
20.40
18.06
17.41
14.71
14.06
15.27
17.59
17.13
28.06
15.27
17.50
32
6.88
Payout ratio%
13.76
14.08
16.55
18.11
18.96
16.48
17.56
16.60
18.96
18.25
28.97
17.56
17.08
67
8.769
Shares (diluted)M
9.597
9.915
10.27
11.33
12.16
11.78
12.45
12.72
12.23
13.60
8.678
2.27%
3.12%
31
15.39
Buyback yield%
28.30
28.98
26.64
23.87
22.91
23.52
25.25
25.04
23.24
21.21
15.71
23.52
24.46
24
1.473
D/E ratiox
0.939
0.905
0.808
0.777
0.699
0.630
0.673
0.716
0.700
0.652
1.485
0.673
0.708
80
106.8
Enterprise value₹M
31.62
29.69
27.53
31.39
31.35
30.84
31.51
34.48
38.94
42.31
231.6
6.18%
3.09%
51
22.10
LT debt₹M
215.8
231.4
253.3
248.6
272.8
294.4
327.8
316.9
298.7
343.1
90.08
4.69%
4.22%
17
Revenue
₹286.1M
4.37%
1.00×
Cost of revenue
₹200.1M
4.50%
1.01×
Operating expenses
₹54.90M
3.71%
0.94×
Property and equipment
17.61%
Spread over hurdle
12.91%