69.08
Revenue₹M
258.4
267.4
273.7
281.3
287.9
298.0
310.4
317.8
334.7
351.1
72.84
4.04%
3.17%
71
9.61
Revenue growth%
30.41
31.90
32.55
33.81
35.33
33.41
30.58
29.43
30.57
28.81
19.02
30.57
31.24
25
5.16
Gross margin%
25.63
23.40
23.51
22.88
21.50
21.92
24.62
24.96
23.52
20.55
7.70
23.52
23.46
62
28.49
Operating margin%
27.85
28.20
26.95
24.25
24.56
26.35
27.59
30.33
28.96
31.82
7.16
28.96
27.72
91
18.95
Net margin%
29.93
28.92
26.40
25.00
25.57
26.73
27.54
29.79
29.59
30.73
22.47
29.59
28.23
65
12.24
P/E ratio (avg)x
39.47
38.28
43.10
47.45
49.53
52.55
50.41
51.30
53.75
62.17
30.47
52.55
49.97
56
9.312
EV/EBITx
18.24
19.45
21.62
20.64
21.47
23.87
26.97
26.13
28.81
32.84
32.12
26.97
22.75
87
6.91
FCF yield (avg)%
24.43
25.74
27.73
28.21
29.92
30.01
31.47
32.01
29.14
26.57
17.99
30.01
28.67
79
8.44
FCF margin%
21.35
20.73
19.38
21.99
22.04
21.79
23.67
21.03
23.92
21.81
22.58
21.81
21.80
82
0.881
FCF / Net incomex
1.161
1.211
1.286
1.254
1.332
1.292
1.513
1.785
1.739
2.039
1.680
1.739
1.312
26
16.39
ROIC%
19.46
20.66
19.59
20.90
20.37
18.81
17.57
20.33
18.56
20.16
12.96
18.81
19.88
84
25.86
Return on equity%
19.05
17.03
17.09
16.90
14.56
15.47
16.33
18.53
18.49
20.14
15.13
18.49
17.06
95
14.90
Return on assets%
24.90
26.97
28.16
30.62
31.12
28.72
27.89
28.95
31.13
33.52
28.34
28.95
28.84
9
3.83
EPS₹
3.70
3.88
3.89
4.07
4.08
3.63
3.13
2.83
2.62
2.84
4.08
(6.97%)
(1.95%)
—
28.90
EPS growth%
2.78
0.40
0.66
0.40
0.40
0.40
3.32
4.40
3.29
5.30
3.40
3.32
1.72
57
9.93
Bookvalue per sh₹
6.63
6.26
6.03
6.14
6.92
7.03
6.55
6.53
7.20
6.83
2.56
(0.26%)
0.48%
—
4.74
FCF per share₹
7.51
8.98
10.68
11.02
11.62
12.51
13.40
15.70
18.12
21.07
1.54
12.64%
10.45%
—
5.36
Dividend per sh₹
6.78
7.01
6.13
6.19
5.57
5.66
5.36
5.00
4.57
4.02
3.24
(6.33%)
(5.36%)
—
20.01
Div yield (avg)%
12.41
10.27
12.78
14.76
12.84
9.86
7.59
8.98
10.81
7.95
24.92
8.98
10.54
69
28.22
Payout ratio%
32.36
34.93
37.39
39.36
39.32
40.07
39.51
37.72
36.56
37.47
18.17
37.72
37.60
16
10.67
Shares (diluted)M
9.928
9.958
9.914
8.800
9.145
7.893
7.442
7.158
6.322
6.464
10.64
(6.70%)
(5.04%)
23
16.02
Buyback yield%
28.00
28.23
26.48
24.00
25.75
27.98
27.71
28.06
25.77
23.01
29.67
27.71
27.09
48
1.084
D/E ratiox
1.126
1.004
0.928
0.828
0.894
0.795
0.823
0.804
0.832
0.773
0.721
0.804
0.830
65
129.3
Enterprise value₹M
221.0
222.0
223.5
259.2
306.4
294.6
316.9
349.1
362.2
359.9
259.7
3.27%
6.56%
32
158.3
LT debt₹M
125.5
122.4
143.3
148.1
167.6
178.6
194.3
196.9
213.9
224.3
52.71
5.99%
7.47%
6
Revenue
₹351.1M
3.17%
1.00×
Cost of revenue
₹214.6M
3.18%
1.00×
Operating expenses
₹36.94M
2.47%
0.93×
Property and equipment
14.56%
Spread over hurdle
24.80%