36.87
Revenue₹M
492.6
509.0
513.7
512.8
505.2
522.2
534.1
547.5
566.5
580.2
38.77
2.81%
1.50%
87
10.19
Revenue growth%
12.76
10.10
7.83
7.10
8.74
11.40
11.49
10.86
13.15
12.35
27.57
11.49
11.13
79
28.17
Gross margin%
19.32
21.38
24.02
25.93
28.48
29.34
29.17
27.90
28.75
27.90
2.99
28.75
27.90
56
8.28
Operating margin%
7.29
8.21
9.93
7.79
7.45
5.46
3.43
5.44
3.44
1.81
3.61
3.44
6.38
48
21.65
Net margin%
24.87
26.07
23.54
22.37
22.12
22.75
21.94
19.26
19.10
20.40
18.29
20.40
22.25
33
31.04
P/E ratio (avg)x
12.65
13.07
13.47
14.04
14.77
13.41
14.50
14.77
15.00
14.56
37.90
14.56
14.27
37
35.63
EV/EBITx
9.814
11.02
10.10
10.37
11.37
11.94
10.98
10.56
11.23
11.08
20.28
11.08
11.00
24
20.33
FCF yield (avg)%
18.97
16.02
15.20
14.11
13.09
12.58
10.92
12.38
10.84
10.47
2.31
10.92
12.83
72
8.77
FCF margin%
14.53
14.87
13.26
12.92
11.48
9.91
7.91
9.14
11.84
10.86
5.36
9.91
11.66
10
0.367
FCF / Net incomex
0.718
0.684
0.669
0.659
0.610
0.616
0.571
0.648
0.646
0.653
1.434
0.646
0.651
72
25.13
ROIC%
4.49
7.45
7.18
4.80
6.96
8.52
7.32
5.64
6.23
8.97
5.13
7.32
7.07
21
16.71
Return on equity%
18.81
20.10
19.46
17.41
15.74
15.61
15.81
15.29
12.30
9.52
3.75
15.29
15.78
24
8.98
Return on assets%
10.10
9.27
8.23
5.62
7.60
9.33
8.70
7.16
10.13
8.22
24.23
8.70
8.46
20
8.47
EPS₹
7.47
7.90
9.30
10.42
11.02
11.71
13.12
13.01
13.61
13.55
8.97
4.21%
6.28%
—
26.69
EPS growth%
2.25
4.03
3.14
5.53
5.69
6.43
6.15
4.35
1.36
3.05
27.62
4.35
4.19
80
16.09
Bookvalue per sh₹
7.84
7.90
7.60
7.92
8.58
7.95
7.60
7.48
6.70
6.82
10.50
(4.48%)
(2.44%)
—
7.34
FCF per share₹
14.62
14.89
16.59
16.23
17.30
18.04
19.63
19.87
18.81
19.98
10.64
2.92%
3.41%
—
15.39
Dividend per sh₹
7.87
8.08
7.05
6.66
5.86
5.29
4.64
4.83
4.56
4.43
13.64
(5.45%)
(5.79%)
—
6.38
Div yield (avg)%
11.89
14.47
16.32
17.59
17.59
17.23
17.91
15.09
16.64
17.17
25.75
17.17
16.90
31
3.93
Payout ratio%
18.75
19.68
18.02
18.17
19.89
22.43
22.94
24.18
22.02
23.68
21.37
22.94
20.95
27
25.85
Shares (diluted)M
33.98
39.42
42.39
46.95
46.39
46.19
48.01
53.36
52.67
50.21
25.25
1.60%
3.77%
70
5.23
Buyback yield%
11.40
11.62
12.68
14.57
15.83
15.98
16.08
16.94
17.52
19.70
9.84
16.94
15.91
32
1.273
D/E ratiox
2.109
2.314
2.810
2.989
3.242
3.620
3.559
3.553
3.850
4.190
0.908
3.620
3.398
36
217.0
Enterprise value₹M
167.4
191.7
193.7
227.6
242.8
267.3
287.5
328.7
392.8
429.2
23.42
12.07%
10.79%
85
174.9
LT debt₹M
311.2
334.8
328.4
355.5
424.2
470.3
531.3
564.5
554.1
543.0
275.3
5.06%
6.63%
56
Revenue
₹580.2M
1.50%
1.00×
Cost of revenue
₹300.8M
1.78%
1.03×
Operating expenses
₹129.4M
1.46%
1.00×
Property and equipment
19.22%
Spread over hurdle
(2.22%)