404.5
Revenue₹M
220.8
233.7
252.9
269.6
292.6
318.2
351.1
380.5
417.8
440.0
436.8
9.16%
8.36%
61
17.16
Revenue growth%
23.78
25.03
22.42
24.66
22.86
25.70
26.22
29.10
26.44
10.93
15.22
26.22
24.84
14
18.82
Gross margin%
25.34
24.52
27.03
29.40
27.43
26.61
23.91
22.86
25.55
13.64
6.57
25.55
25.45
73
27.37
Operating margin%
3.42
3.09
4.05
2.96
2.22
4.08
5.84
6.05
6.94
7.72
29.08
5.84
3.77
78
14.74
Net margin%
35.94
37.17
40.05
41.38
40.17
39.93
37.38
38.24
39.04
24.81
20.22
39.04
38.64
27
29.12
P/E ratio (avg)x
5.072
5.188
5.307
4.702
4.643
5.074
5.054
4.444
4.434
29.27
32.42
4.643
5.063
22
16.01
EV/EBITx
20.98
21.91
23.97
24.28
26.03
24.61
23.94
26.12
29.96
36.80
25.21
26.03
24.12
56
5.76
FCF yield (avg)%
26.88
26.94
27.08
27.53
29.97
32.41
29.44
30.57
27.79
7.64
7.19
29.97
27.66
92
2.50
FCF margin%
25.48
25.44
25.65
24.03
21.67
20.74
20.23
21.15
23.01
14.53
4.97
21.15
23.52
33
1.737
FCF / Net incomex
0.306
0.360
0.346
0.405
0.459
0.531
0.552
0.600
0.688
0.482
0.589
0.552
0.432
50
6.09
ROIC%
28.40
29.57
31.25
33.00
35.31
36.64
38.63
41.05
39.07
8.70
16.12
38.63
34.16
34
29.06
Return on equity%
24.12
24.35
23.53
26.25
29.06
32.01
29.97
28.87
29.91
16.88
5.93
29.91
27.56
22
20.37
Return on assets%
8.56
8.41
7.26
6.44
9.37
10.89
13.82
10.92
10.90
2.14
19.73
10.90
8.96
28
18.34
EPS₹
40.27
41.05
42.72
41.39
49.05
53.05
53.55
52.37
54.13
19.50
19.92
5.51%
4.43%
—
26.92
EPS growth%
15.33
16.27
19.06
19.30
17.43
16.78
13.86
14.88
14.01
28.56
5.92
14.88
16.52
67
26.09
Bookvalue per sh₹
16.76
18.66
16.96
18.80
19.87
19.48
17.76
15.86
15.76
23.57
5.84
(3.46%)
0.75%
—
9.01
FCF per share₹
10.39
9.32
8.43
9.12
9.93
9.85
9.60
10.12
9.65
29.64
4.69
1.14%
0.57%
—
19.43
Dividend per sh₹
31.53
33.93
39.51
45.64
46.10
54.47
52.58
50.61
56.93
12.64
26.69
4.52%
8.51%
—
29.38
Div yield (avg)%
13.99
16.27
17.62
20.53
18.44
18.04
20.46
18.88
21.68
5.65
26.38
18.88
18.24
62
21.92
Payout ratio%
21.96
19.99
17.59
16.92
15.06
16.08
14.13
16.60
15.29
19.35
21.66
15.29
16.76
72
10.92
Shares (diluted)M
13.45
13.99
13.23
14.00
15.64
16.12
14.83
13.61
13.78
10.85
11.43
(0.31%)
2.27%
74
26.71
Buyback yield%
0.40
1.64
0.40
1.26
0.52
0.93
0.40
1.93
0.43
19.68
22.49
0.52
0.48
33
0.363
D/E ratiox
1.235
1.424
1.352
1.422
1.527
1.667
1.823
2.068
2.386
0.482
1.346
1.823
1.475
80
168.4
Enterprise value₹M
279.1
268.5
268.4
300.9
303.0
304.9
300.1
278.4
260.2
37.10
457.4
(2.87%)
0.29%
53
414.4
LT debt₹M
67.96
66.74
68.04
69.00
78.95
81.28
83.79
90.20
102.9
420.1
387.9
8.32%
5.07%
22
Revenue
₹417.8M
8.36%
1.00×
Cost of revenue
₹264.3M
8.15%
0.98×
Operating expenses
₹61.70M
9.03%
1.06×
Property and equipment
14.86%
Spread over hurdle
(2.31%)