22.08
Revenue₹M
395.3
421.1
445.3
457.8
482.9
496.1
506.1
538.0
551.6
566.2
24.38
3.23%
4.06%
41
8.36
Revenue growth%
3.50
3.81
6.18
4.80
3.66
3.05
0.83
0.40
0.40
1.79
27.16
0.83
3.27
78
22.02
Gross margin%
5.16
4.17
5.66
4.72
7.21
6.85
9.54
9.78
12.27
12.12
13.81
9.78
7.03
93
17.87
Operating margin%
12.26
12.34
14.01
14.93
17.22
17.65
18.17
18.94
18.99
18.32
18.63
18.32
17.43
35
9.68
Net margin%
7.60
7.76
6.86
8.59
7.94
8.79
10.23
9.63
8.75
10.36
22.43
9.63
8.67
78
36.24
P/E ratio (avg)x
29.51
32.06
30.25
28.49
31.43
27.69
26.23
25.74
26.75
24.25
15.06
26.23
28.09
29
37.69
EV/EBITx
10.90
9.812
9.943
11.00
10.11
11.06
10.61
10.17
10.96
9.899
21.65
10.61
10.39
16
14.80
FCF yield (avg)%
11.51
9.63
8.77
11.15
14.03
16.24
14.70
13.39
10.90
10.25
16.96
13.39
11.33
36
11.10
FCF margin%
15.48
15.10
12.38
11.17
8.44
5.56
6.94
5.90
8.12
9.94
24.88
6.94
9.19
35
1.154
FCF / Net incomex
1.561
1.787
2.023
2.119
2.324
2.220
2.360
2.479
2.705
2.828
0.680
2.479
2.272
76
4.02
ROIC%
33.31
30.55
32.19
29.71
26.73
28.51
27.03
26.15
26.76
28.70
24.08
27.03
28.61
74
18.07
Return on equity%
33.14
30.73
32.96
35.77
32.91
33.80
31.51
31.10
31.99
31.62
3.60
31.62
32.45
45
18.84
Return on assets%
11.18
10.30
12.81
15.32
17.36
16.97
19.58
19.55
18.31
15.95
8.53
18.31
16.46
67
23.77
EPS₹
18.38
17.44
15.66
15.60
15.47
15.59
15.12
14.15
15.22
13.34
25.78
(2.92%)
(2.50%)
—
15.56
EPS growth%
2.49
1.85
0.40
1.53
4.50
2.25
3.04
2.14
0.40
0.56
22.57
2.14
1.99
22
5.96
Bookvalue per sh₹
19.10
20.19
22.07
19.32
18.26
20.02
20.69
21.90
22.52
23.94
18.79
5.57%
1.89%
—
20.74
FCF per share₹
25.11
25.26
24.53
27.17
28.78
28.99
31.82
35.12
38.61
39.77
14.34
6.69%
4.66%
—
21.54
Dividend per sh₹
6.03
6.74
7.44
7.15
7.79
7.52
7.75
8.32
8.04
9.10
8.60
3.17%
4.50%
—
26.47
Div yield (avg)%
11.91
12.30
9.55
9.98
11.00
9.58
11.57
14.54
16.18
14.40
29.25
14.40
11.74
48
7.57
Payout ratio%
15.48
18.21
18.31
16.12
13.41
14.83
13.05
15.50
17.83
17.99
29.30
15.50
15.81
47
14.68
Shares (diluted)M
13.26
14.26
16.16
14.96
16.56
15.48
14.47
15.19
15.15
13.71
15.11
(3.71%)
0.80%
88
19.15
Buyback yield%
8.57
9.21
11.57
14.30
15.25
14.46
17.35
14.88
16.30
15.08
3.03
15.08
14.67
26
0.306
D/E ratiox
0.823
0.779
0.908
1.032
1.039
1.095
1.192
1.308
1.286
1.370
0.493
1.286
1.067
34
274.3
Enterprise value₹M
401.4
437.2
458.6
454.4
429.2
414.3
457.5
459.2
522.2
511.8
209.1
3.58%
3.63%
89
35.27
LT debt₹M
380.3
359.8
394.2
426.0
456.7
426.8
459.9
520.7
491.3
510.6
380.6
2.25%
4.42%
50
Revenue
₹566.2M
4.06%
1.00×
Cost of revenue
₹396.3M
4.06%
1.00×
Operating expenses
₹110.8M
3.53%
0.95×
Property and equipment
18.85%
Spread over hurdle
33.65%