61.63
Revenue₹M
147.3
156.7
163.1
168.6
175.1
183.3
194.8
203.7
217.0
224.2
68.17
5.06%
4.84%
52
11.93
Revenue growth%
0.40
2.72
0.61
1.12
0.40
2.16
3.44
4.48
5.32
3.03
24.91
3.44
2.44
67
3.44
Gross margin%
31.76
32.69
30.98
28.38
30.47
32.07
32.85
35.48
33.34
34.72
17.74
33.34
32.38
61
22.81
Operating margin%
26.94
29.68
32.25
31.54
29.66
30.20
30.19
31.32
29.70
31.88
23.31
30.20
30.20
20
11.90
Net margin%
0.40
1.65
4.35
5.78
6.50
3.72
4.79
7.52
6.15
7.36
4.01
6.15
5.28
86
30.05
P/E ratio (avg)x
41.77
44.72
49.52
48.78
49.98
50.19
53.57
57.83
66.95
75.45
23.53
57.83
50.08
43
11.13
EV/EBITx
27.34
31.48
30.65
34.69
39.29
42.96
43.46
47.66
52.34
55.75
22.68
47.66
41.13
7
25.85
FCF yield (avg)%
21.68
22.50
20.01
22.79
22.00
20.98
20.95
20.96
18.61
18.84
29.43
20.95
20.97
23
25.13
FCF margin%
31.68
32.37
33.95
32.25
31.08
33.30
32.98
33.41
33.00
31.07
25.89
33.00
32.68
73
0.705
FCF / Net incomex
1.745
1.770
1.922
2.108
2.240
2.330
2.501
2.912
2.850
3.173
1.023
2.850
2.285
19
2.34
ROIC%
7.08
5.42
5.37
3.33
4.69
6.93
4.67
3.56
2.86
4.66
27.90
4.66
4.68
10
12.65
Return on equity%
17.47
15.95
15.97
15.55
17.93
19.89
22.01
23.02
20.41
18.22
10.36
20.41
18.08
44
26.83
Return on assets%
20.43
21.73
20.86
22.20
22.57
22.97
21.10
21.91
23.07
24.36
3.69
22.97
22.05
52
4.99
EPS₹
8.47
9.24
10.44
11.56
12.85
14.30
15.99
18.37
17.15
17.55
5.25
6.43%
9.14%
—
8.99
EPS growth%
3.77
3.93
5.68
6.73
8.30
5.99
3.34
5.58
4.80
6.89
23.83
5.58
5.63
81
4.89
Bookvalue per sh₹
8.13
8.26
9.59
10.97
10.99
10.73
11.07
11.64
12.17
13.22
2.73
3.77%
5.71%
—
6.06
FCF per share₹
3.80
4.07
3.68
3.83
3.95
3.54
3.32
3.18
2.98
2.80
5.26
(6.67%)
(2.51%)
—
4.53
Dividend per sh₹
5.04
5.62
6.22
6.76
6.89
7.27
7.90
7.79
8.23
8.13
1.24
3.37%
5.75%
—
29.73
Div yield (avg)%
0.40
0.40
2.46
0.40
2.31
4.16
5.45
3.28
1.09
1.71
18.02
3.28
2.01
95
9.44
Payout ratio%
3.88
2.09
0.40
0.40
0.40
1.78
2.75
2.98
1.55
0.40
28.06
1.78
1.66
11
19.75
Shares (diluted)M
24.28
24.87
27.70
27.24
27.07
30.83
31.71
30.02
34.17
35.33
19.66
5.47%
4.30%
60
19.24
Buyback yield%
25.25
26.66
25.33
23.44
25.86
23.59
22.44
23.19
25.70
26.18
24.40
23.59
25.29
37
1.105
D/E ratiox
1.090
1.071
1.028
1.130
1.140
1.176
1.165
1.147
1.266
1.397
1.791
1.176
1.143
9
160.7
Enterprise value₹M
32.12
34.00
35.28
34.38
36.46
42.12
41.66
41.98
45.07
44.98
302.9
4.29%
4.34%
43
0.084
LT debt₹B
0.472
0.517
0.550
0.618
0.656
0.723
0.836
0.957
1.095
1.208
0.199
13.01%
9.86%
8
Revenue
₹224.2M
4.84%
1.00×
Cost of revenue
₹156.9M
4.84%
1.00×
Operating expenses
₹43.39M
4.56%
0.97×
Property and equipment
18.53%
Cash and investments
15.91%
Spread over hurdle
(13.72%)