81.57
Revenue₹M
304.6
331.4
351.8
375.1
395.4
430.1
458.8
498.4
528.1
573.1
91.00
7.70%
7.08%
49
12.72
Revenue growth%
23.16
23.37
24.68
26.56
25.69
26.29
24.37
23.44
21.31
20.13
21.15
23.44
23.90
18
28.10
Gross margin%
28.93
29.93
28.25
29.03
31.62
31.73
29.93
30.22
31.76
34.52
8.51
31.73
30.07
53
23.25
Operating margin%
22.29
20.05
21.82
21.56
18.78
18.79
17.58
20.33
22.04
23.86
11.14
20.33
20.95
23
29.26
Net margin%
1.05
0.76
0.40
0.40
0.40
0.40
2.13
4.60
6.57
5.65
14.85
4.60
0.91
37
22.26
P/E ratio (avg)x
31.92
35.44
33.37
32.90
36.91
33.63
36.45
33.69
35.86
40.61
16.83
35.86
34.57
71
23.59
EV/EBITx
30.40
32.14
32.52
29.50
27.81
25.75
25.99
28.21
27.73
26.03
9.436
26.03
28.01
60
3.38
FCF yield (avg)%
3.17
2.75
2.84
5.57
5.50
3.35
2.88
5.03
3.05
1.26
12.42
3.05
3.11
35
19.66
FCF margin%
16.50
16.11
16.21
15.98
13.60
15.56
14.42
14.06
16.04
16.97
27.94
15.56
16.01
75
0.442
FCF / Net incomex
0.922
0.982
1.053
0.985
1.072
1.112
1.037
1.075
1.028
1.114
0.114
1.075
1.045
52
17.02
ROIC%
15.86
14.64
12.25
10.33
7.39
4.93
3.61
3.54
5.87
7.99
7.29
4.93
7.69
44
16.71
Return on equity%
6.19
6.94
7.04
4.94
6.95
4.57
4.92
3.74
3.31
3.15
20.93
3.74
4.93
29
3.91
Return on assets%
22.13
22.78
20.54
19.80
20.27
17.82
18.20
16.90
19.01
18.13
5.67
18.13
19.40
92
2.32
EPS₹
6.04
6.68
6.02
5.48
5.62
5.12
4.85
5.21
5.15
5.47
2.45
(0.51%)
(1.21%)
—
20.55
EPS growth%
25.16
27.52
28.80
30.89
29.31
30.11
31.32
30.72
28.73
26.34
21.53
30.11
29.05
62
3.72
Bookvalue per sh₹
3.99
4.29
4.02
4.29
4.17
3.72
3.63
3.95
4.25
3.69
2.63
(2.41%)
(1.46%)
—
2.44
FCF per share₹
1.13
1.14
1.16
0.99
0.88
0.88
0.84
0.83
0.73
0.78
3.90
(2.36%)
(3.44%)
—
2.36
Dividend per sh₹
4.30
4.71
4.78
4.93
5.39
4.91
4.93
4.45
3.94
3.88
5.94
(6.36%)
(1.60%)
—
5.47
Div yield (avg)%
9.87
8.29
8.71
9.77
10.93
13.08
11.36
14.05
15.78
18.23
26.54
14.05
11.14
81
8.65
Payout ratio%
34.38
36.69
35.17
37.06
36.09
33.27
35.70
36.04
35.82
33.41
7.81
35.70
35.76
45
18.81
Shares (diluted)M
19.71
20.38
18.47
19.66
21.55
22.99
23.53
23.15
21.68
19.15
19.08
(2.33%)
(0.80%)
47
10.05
Buyback yield%
13.78
15.45
13.68
15.26
14.56
15.62
13.71
16.10
16.61
18.06
2.02
16.10
15.35
11
0.209
D/E ratiox
1.655
1.709
1.823
1.883
1.934
1.900
1.721
1.699
1.548
1.514
0.361
1.699
1.715
32
436.8
Enterprise value₹M
692.2
766.5
831.6
778.3
768.8
862.7
811.6
816.8
852.9
861.7
28.25
2.31%
2.46%
15
188.0
LT debt₹M
339.8
383.9
380.6
460.8
542.5
600.0
630.1
684.7
718.4
778.7
197.1
7.50%
9.09%
35
Revenue
₹573.1M
7.08%
1.00×
Cost of revenue
₹398.7M
7.23%
1.01×
Operating expenses
₹65.58M
7.53%
1.04×
Property and equipment
17.76%
Spread over hurdle
41.95%