127.1
Revenue₹M
225.0
237.6
251.5
268.1
278.4
297.7
317.9
340.4
363.2
391.6
130.9
7.06%
6.43%
88
16.13
Revenue growth%
13.97
12.74
13.29
13.16
15.41
16.84
14.30
16.56
16.54
16.03
24.44
16.54
14.86
51
2.18
Gross margin%
0.40
0.40
2.07
4.40
6.26
6.43
5.84
3.09
2.39
5.27
3.55
5.27
3.75
75
24.00
Operating margin%
4.23
4.09
6.05
6.23
3.96
1.50
0.76
3.66
2.91
2.03
12.92
2.03
3.81
75
7.56
Net margin%
6.59
5.57
7.60
6.34
4.27
6.00
7.08
9.05
11.43
10.20
28.57
9.05
6.83
57
36.06
P/E ratio (avg)x
14.25
14.51
16.32
18.41
19.80
19.30
22.30
23.62
27.52
29.24
9.868
23.62
19.55
9
7.487
EV/EBITx
10.06
9.736
10.83
11.47
11.80
13.07
11.77
11.34
12.44
13.34
13.69
12.44
11.62
47
4.65
FCF yield (avg)%
13.01
15.13
12.24
11.69
10.18
8.09
5.69
6.02
4.46
5.86
14.32
5.86
9.14
32
5.36
FCF margin%
13.70
11.93
13.22
13.06
14.08
12.10
14.55
13.85
16.54
18.86
15.99
14.55
13.78
42
1.553
FCF / Net incomex
0.286
0.306
0.321
0.280
0.282
0.281
0.253
0.239
0.223
0.220
0.178
0.239
0.281
77
12.24
ROIC%
0.40
1.50
3.23
5.49
7.42
6.43
8.15
9.26
9.05
6.73
23.84
8.15
6.58
62
21.36
Return on equity%
20.07
17.79
20.66
20.39
20.62
22.80
19.82
21.32
22.41
21.18
29.60
21.32
20.64
16
26.78
Return on assets%
1.76
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.41
3.14
21.80
0.40
0.40
9
18.44
EPS₹
15.24
14.69
16.77
19.50
19.25
20.84
23.52
24.09
23.37
22.24
19.58
2.93%
4.48%
—
24.56
EPS growth%
19.56
17.64
16.86
15.74
17.40
19.04
18.84
19.42
17.92
17.67
26.52
18.84
17.80
72
17.81
Bookvalue per sh₹
27.88
26.54
27.36
30.67
33.90
38.86
37.41
36.76
36.80
40.95
16.19
3.85%
5.29%
—
22.30
FCF per share₹
13.12
13.02
14.58
17.22
17.85
21.06
21.60
23.75
22.95
24.57
15.90
6.61%
6.41%
—
11.49
Dividend per sh₹
25.55
27.18
27.73
28.24
29.77
33.95
38.38
39.03
45.15
54.73
18.62
12.95%
8.35%
—
11.14
Div yield (avg)%
5.75
7.62
6.32
4.59
2.14
4.69
7.62
6.08
8.75
10.79
12.91
7.62
6.20
10
19.71
Payout ratio%
8.41
8.50
7.86
10.49
12.35
9.59
9.27
6.63
8.98
10.27
14.56
9.27
9.12
95
7.702
Shares (diluted)M
10.31
10.10
10.96
12.05
13.87
16.53
17.03
17.59
18.84
18.22
7.481
5.61%
7.15%
18
8.53
Buyback yield%
17.12
17.35
18.16
18.94
19.57
17.65
16.90
15.77
16.68
19.51
25.28
16.90
17.50
39
0.568
D/E ratiox
0.290
0.310
0.367
0.403
0.394
0.380
0.447
0.492
0.535
0.516
1.585
0.492
0.398
65
167.7
Enterprise value₹M
122.2
140.9
160.2
155.7
176.2
183.7
199.8
230.6
236.8
248.5
163.4
7.11%
8.37%
66
333.7
LT debt₹M
308.4
315.4
295.9
313.6
288.5
274.8
285.8
275.8
260.8
252.6
248.3
(2.62%)
(1.25%)
95
Revenue
₹391.6M
6.43%
1.00×
Cost of revenue
₹231.1M
6.29%
0.99×
Operating expenses
₹64.17M
6.49%
1.01×
Property and equipment
14.89%
Spread over hurdle
(5.26%)