320.4
Revenue₹M
129.5
142.4
151.3
162.5
177.5
193.0
212.1
230.3
251.0
270.9
355.1
8.83%
8.55%
53
27.33
Revenue growth%
14.84
13.50
13.33
11.39
13.25
14.80
14.37
14.08
12.31
13.95
26.89
14.08
13.72
7
8.86
Gross margin%
14.09
13.97
12.18
12.60
13.18
12.18
14.61
17.41
15.70
18.66
11.95
15.70
14.03
90
19.64
Operating margin%
27.99
26.75
27.33
29.95
32.68
32.23
29.67
31.44
33.10
31.68
9.03
31.68
30.70
34
28.73
Net margin%
30.58
28.48
28.50
25.64
24.99
27.27
28.30
27.45
28.81
26.92
21.60
27.45
27.87
61
20.91
P/E ratio (avg)x
37.30
43.36
44.97
48.23
54.19
55.86
56.78
66.92
79.71
80.30
8.207
66.92
55.02
48
17.72
EV/EBITx
21.86
20.22
20.85
18.66
18.12
16.21
16.48
15.37
15.53
15.23
28.05
15.53
17.30
42
13.73
FCF yield (avg)%
24.68
26.38
26.16
24.35
23.90
25.35
22.42
20.01
17.95
15.51
4.64
20.01
24.13
76
28.66
FCF margin%
20.50
22.64
19.69
21.14
18.29
20.56
21.32
19.49
20.83
22.57
9.05
20.83
20.69
6
1.446
FCF / Net incomex
1.411
1.435
1.365
1.301
1.318
1.394
1.345
1.379
1.240
1.128
0.216
1.345
1.355
71
24.59
ROIC%
21.13
21.15
18.33
17.89
15.21
15.51
14.77
16.05
15.66
12.95
22.80
15.51
15.85
45
24.11
Return on equity%
3.86
2.52
1.11
1.74
0.40
0.40
0.85
2.20
3.74
3.26
9.13
2.20
1.97
12
7.29
Return on assets%
25.70
26.45
26.97
29.11
31.16
32.18
30.30
28.71
29.36
29.34
29.41
29.36
29.23
50
7.80
EPS₹
6.73
7.33
8.14
8.71
8.44
9.58
9.30
9.42
10.43
11.70
8.32
6.73%
6.49%
—
25.59
EPS growth%
13.83
14.22
16.60
15.45
17.30
19.72
18.21
19.83
17.77
14.97
7.70
18.21
16.95
37
3.80
Bookvalue per sh₹
6.20
6.39
6.92
7.63
7.39
7.82
8.96
8.77
8.66
8.34
6.60
2.46%
4.48%
—
3.49
FCF per share₹
4.85
5.28
5.89
6.01
6.91
7.69
7.88
8.65
8.89
9.34
7.13
6.20%
8.02%
—
6.68
Dividend per sh₹
9.51
9.72
9.52
9.47
9.86
10.75
12.35
13.17
14.35
15.35
7.16
9.27%
4.54%
—
28.09
Div yield (avg)%
32.12
33.12
30.77
32.49
31.77
32.89
34.57
35.27
34.60
36.69
23.17
34.60
33.00
40
12.97
Payout ratio%
1.52
0.40
2.29
4.79
6.44
4.49
5.96
6.50
6.70
8.20
26.70
6.50
5.37
78
18.85
Shares (diluted)M
14.24
13.80
12.19
12.46
13.24
11.90
12.78
13.75
13.82
14.34
19.18
1.62%
(1.13%)
73
19.28
Buyback yield%
0.40
0.40
1.61
2.33
4.20
3.98
1.40
0.40
1.54
3.72
18.46
1.54
1.58
35
1.593
D/E ratiox
1.575
1.813
1.709
1.723
1.854
1.909
1.758
1.635
1.789
1.649
1.107
1.758
1.741
77
229.9
Enterprise value₹M
62.50
54.84
54.87
57.01
57.77
62.00
58.30
57.65
51.91
46.14
67.37
(4.40%)
(3.51%)
30
55.05
LT debt₹M
66.84
64.76
70.90
69.48
73.37
78.41
77.61
85.01
98.86
115.5
241.1
9.50%
6.52%
16
Revenue
₹270.9M
8.55%
1.00×
Cost of revenue
₹189.6M
8.57%
1.00×
Operating expenses
₹47.35M
9.11%
1.05×
Property and equipment
16.89%
Spread over hurdle
(9.28%)