158.7
Revenue₹M
274.6
297.5
328.9
348.5
375.0
415.6
456.3
484.5
520.3
556.8
166.3
8.23%
8.38%
70
17.46
Revenue growth%
23.41
22.23
24.13
23.64
21.21
20.97
18.20
18.71
19.73
21.73
4.22
19.73
21.47
22
28.59
Gross margin%
10.04
8.46
6.95
4.09
4.86
7.03
10.02
10.42
11.41
13.13
22.60
10.42
9.24
57
29.37
Operating margin%
17.24
16.04
16.79
19.09
18.79
21.69
24.22
26.49
25.42
24.33
19.95
24.33
20.39
83
4.15
Net margin%
12.07
9.85
8.65
10.61
9.95
7.08
8.38
6.02
7.91
6.14
11.00
7.08
8.52
71
32.34
P/E ratio (avg)x
36.30
38.05
35.49
36.82
38.82
43.63
45.96
47.62
43.07
41.25
23.29
43.63
40.04
12
21.29
EV/EBITx
39.79
44.31
47.73
45.21
42.46
44.89
48.16
53.02
52.87
50.98
17.67
50.98
46.47
76
21.89
FCF yield (avg)%
10.65
10.01
7.07
9.70
9.97
11.94
10.87
8.63
6.09
5.25
17.54
8.63
9.84
66
5.68
FCF margin%
10.26
9.65
8.06
6.47
7.88
9.93
11.31
11.56
8.93
8.84
3.64
9.93
9.29
94
1.661
FCF / Net incomex
2.110
2.326
2.726
3.149
3.279
3.762
3.879
4.365
4.523
4.682
0.745
4.365
3.521
64
21.70
ROIC%
1.99
1.60
3.46
2.87
0.40
2.08
3.30
4.97
3.58
1.30
26.70
3.30
2.48
52
24.68
Return on equity%
15.44
17.48
17.97
19.04
20.41
19.81
17.79
15.49
14.86
17.20
10.91
17.20
17.64
45
28.06
Return on assets%
11.97
13.05
13.93
16.71
14.50
15.70
13.07
11.17
10.67
12.10
7.29
12.10
13.06
16
27.17
EPS₹
9.31
9.43
8.67
9.04
9.20
9.71
10.15
9.64
10.18
10.38
29.33
2.44%
(0.20%)
—
6.23
EPS growth%
13.69
15.91
16.79
16.60
17.65
16.79
14.45
13.08
13.34
14.53
11.49
14.45
15.22
25
18.70
Bookvalue per sh₹
25.45
22.78
22.26
22.57
22.26
23.98
23.53
24.33
23.73
21.89
5.23
(0.33%)
(0.90%)
—
24.57
FCF per share₹
16.83
16.89
15.21
14.65
15.71
15.35
13.84
15.59
16.66
17.21
13.26
1.84%
(0.64%)
—
10.21
Dividend per sh₹
18.30
15.53
15.86
16.21
15.12
14.05
13.16
12.80
13.06
11.87
24.40
(4.73%)
(5.63%)
—
26.16
Div yield (avg)%
7.31
8.43
6.25
8.65
8.28
7.53
5.51
5.03
7.14
8.60
14.13
7.14
7.42
70
7.87
Payout ratio%
24.85
21.88
20.68
21.48
18.75
19.79
19.96
22.38
24.97
25.05
3.28
22.38
21.68
62
10.78
Shares (diluted)M
10.60
11.03
12.08
13.22
13.19
12.51
12.92
11.44
10.13
10.23
10.79
(4.95%)
0.15%
87
11.60
Buyback yield%
24.92
23.71
22.49
20.32
23.08
21.56
18.70
19.81
22.10
20.66
18.48
20.66
21.83
38
0.483
D/E ratiox
0.377
0.337
0.328
0.355
0.367
0.413
0.457
0.434
0.390
0.410
1.178
0.413
0.383
60
181.6
Enterprise value₹M
443.5
514.6
603.5
626.0
600.7
671.2
714.3
851.0
881.7
871.1
93.44
7.72%
6.91%
62
461.4
LT debt₹M
342.8
367.2
339.2
326.5
355.7
338.8
329.4
341.1
381.2
391.5
436.5
1.94%
1.92%
54
Revenue
₹556.8M
8.38%
1.00×
Cost of revenue
₹389.7M
8.38%
1.00×
Operating expenses
₹104.6M
8.70%
1.03×
Property and equipment
18.66%
Spread over hurdle
38.23%