98.94
Revenue₹M
231.4
236.6
249.0
251.7
264.1
271.1
280.8
290.4
301.9
317.1
106.5
3.72%
3.69%
84
5.93
Revenue growth%
11.85
9.64
10.27
10.31
7.45
9.16
9.42
7.91
6.17
5.08
16.31
7.91
9.29
6
22.17
Gross margin%
21.30
18.34
19.43
19.69
20.32
17.80
19.14
17.36
17.00
16.71
5.04
17.36
18.74
76
6.19
Operating margin%
18.72
18.54
18.89
16.06
17.63
15.86
18.10
20.09
22.70
25.04
20.36
20.09
18.63
42
17.07
Net margin%
29.48
26.57
29.47
32.33
31.25
30.22
29.27
30.43
32.18
29.46
28.93
30.22
29.85
58
34.57
P/E ratio (avg)x
22.34
26.54
28.25
29.85
29.10
28.80
32.64
33.98
40.31
42.06
27.76
33.98
29.47
34
34.71
EV/EBITx
23.02
26.25
28.56
29.14
27.96
27.08
25.91
29.62
31.56
34.18
8.501
29.62
28.26
40
7.86
FCF yield (avg)%
17.75
20.64
23.06
24.97
27.29
28.51
30.58
28.99
28.61
26.35
23.62
28.61
26.82
67
14.57
FCF margin%
2.24
4.67
3.81
5.74
8.38
8.79
9.16
8.84
8.09
10.12
12.29
8.84
8.24
6
1.225
FCF / Net incomex
1.685
1.775
1.794
1.714
1.961
2.175
2.521
2.747
3.142
3.041
1.277
2.747
2.068
39
20.69
ROIC%
21.36
18.86
16.81
17.14
17.70
15.52
14.85
14.31
11.89
14.84
19.20
14.84
16.17
73
4.50
Return on equity%
26.38
24.38
24.03
22.77
21.28
20.74
18.34
16.05
14.28
12.62
22.14
16.05
21.01
40
6.25
Return on assets%
24.07
26.01
25.26
22.51
21.61
19.20
18.59
16.93
18.21
16.28
6.15
18.21
20.41
76
3.64
EPS₹
5.79
6.23
5.88
6.31
6.52
7.05
7.71
7.91
7.44
8.42
4.00
5.27%
4.45%
—
21.31
EPS growth%
18.33
19.90
20.22
23.09
22.37
20.88
21.76
21.29
19.45
21.45
6.40
21.29
21.09
35
8.52
Bookvalue per sh₹
6.71
7.06
7.43
6.84
7.46
7.36
7.68
6.95
6.91
6.15
6.60
(3.77%)
(1.82%)
—
3.15
FCF per share₹
7.64
8.26
8.51
7.60
7.56
6.89
7.32
7.65
6.82
6.33
4.08
(3.48%)
(1.46%)
—
8.29
Dividend per sh₹
6.39
6.65
6.72
6.23
5.34
5.14
5.37
5.44
5.59
5.01
10.93
(1.25%)
(2.48%)
—
23.06
Div yield (avg)%
3.68
1.28
0.40
0.40
1.99
4.77
4.58
4.61
4.98
5.33
27.65
4.77
4.13
63
19.98
Payout ratio%
19.51
19.86
21.97
23.55
20.95
21.70
20.19
21.46
18.46
15.95
29.68
20.19
20.57
23
14.77
Shares (diluted)M
13.28
12.30
13.19
13.24
13.48
12.24
12.11
13.31
12.60
12.16
14.15
(2.04%)
(1.61%)
78
20.55
Buyback yield%
12.69
10.71
7.99
5.09
5.78
6.32
4.51
3.38
3.61
2.32
26.81
3.61
5.44
38
0.565
D/E ratiox
1.467
1.572
1.471
1.396
1.270
1.381
1.384
1.476
1.460
1.504
0.343
1.460
1.464
9
161.3
Enterprise value₹M
194.0
202.5
208.5
249.1
252.4
284.9
278.5
291.4
342.8
343.7
210.4
6.37%
5.66%
7
71.53
LT debt₹M
220.6
205.8
222.9
216.1
197.7
179.1
163.8
172.4
163.2
154.3
61.12
(4.84%)
(4.37%)
25
Revenue
₹317.1M
3.69%
1.00×
Cost of revenue
₹196.2M
3.82%
1.01×
Operating expenses
₹77.77M
3.37%
0.97×
Property and equipment
15.52%
Spread over hurdle
(5.27%)