81.33
Revenue₹M
143.4
154.2
166.7
176.9
192.4
203.9
219.9
233.8
247.2
262.4
85.18
6.40%
6.93%
9
3.32
Revenue growth%
23.64
25.26
23.29
22.55
25.25
24.52
23.99
26.63
27.21
25.85
15.43
25.85
24.89
73
18.94
Gross margin%
11.58
10.18
11.53
11.47
13.89
13.36
13.27
16.02
16.03
16.98
24.13
16.02
13.32
12
8.98
Operating margin%
21.35
23.78
23.64
23.79
26.49
25.85
27.33
29.88
27.34
27.53
9.02
27.34
26.17
59
11.03
Net margin%
24.57
24.11
22.04
23.05
22.49
20.01
17.26
19.48
22.23
23.36
9.95
20.01
22.36
87
13.27
P/E ratio (avg)x
18.41
16.51
18.28
18.22
20.38
20.87
21.97
22.19
21.99
20.12
35.03
21.97
20.25
69
23.66
EV/EBITx
16.48
15.78
16.11
15.77
17.69
17.88
17.32
18.55
17.46
16.90
20.79
17.46
17.11
29
23.41
FCF yield (avg)%
26.01
24.43
23.98
26.23
26.87
25.67
24.01
24.96
23.70
21.20
9.88
24.01
24.69
64
10.69
FCF margin%
24.13
25.57
26.80
28.52
31.11
30.21
27.38
29.69
27.68
26.06
15.52
27.68
27.53
62
1.511
FCF / Net incomex
1.649
1.851
1.785
1.803
2.072
2.231
2.440
2.403
2.514
2.999
0.271
2.440
2.152
59
3.95
ROIC%
14.49
11.79
10.84
11.54
12.55
13.71
15.76
14.46
17.17
18.24
21.88
15.76
14.08
48
6.21
Return on equity%
26.90
24.44
25.67
28.56
30.41
29.07
30.78
30.49
31.51
34.46
16.88
30.78
29.74
42
24.85
Return on assets%
7.27
4.90
7.83
5.76
4.99
6.75
5.47
6.96
7.96
10.65
8.05
6.96
6.86
20
1.28
EPS₹
2.27
2.22
2.34
2.60
2.80
3.11
3.58
4.25
4.85
4.70
1.40
10.91%
7.76%
—
6.58
EPS growth%
17.75
17.26
20.04
22.90
20.94
22.55
19.80
17.56
20.07
18.04
4.55
19.80
19.92
18
1.21
Bookvalue per sh₹
1.81
1.99
1.87
1.81
1.65
1.68
1.80
1.99
2.16
2.34
2.88
7.19%
3.75%
—
0.62
FCF per share₹
2.27
2.50
2.72
2.86
3.26
3.69
3.97
4.13
3.99
4.21
1.67
5.30%
7.76%
—
1.01
Dividend per sh₹
3.05
3.16
3.74
4.38
4.22
4.07
4.34
4.42
5.23
5.04
2.68
3.61%
7.03%
—
12.93
Div yield (avg)%
23.41
24.91
26.45
27.05
27.07
28.16
26.38
24.42
26.73
28.48
9.94
26.73
26.59
39
11.90
Payout ratio%
14.28
12.53
10.35
12.51
12.61
10.50
7.70
9.24
10.32
8.29
9.58
9.24
10.43
36
124.9
Shares (diluted)M
100.4
108.3
98.08
96.44
99.04
100.4
94.85
90.22
79.99
78.83
123.3
(4.46%)
(2.08%)
41
10.76
Buyback yield%
21.36
19.74
20.74
23.13
25.57
24.20
26.00
23.26
23.34
25.56
3.84
24.20
23.30
22
1.767
D/E ratiox
1.896
1.678
1.630
1.752
1.737
1.916
1.782
1.757
1.652
1.623
0.396
1.757
1.744
52
129.3
Enterprise value₹M
74.86
90.59
109.3
112.9
132.7
133.2
148.8
159.4
163.8
170.5
52.77
5.14%
9.86%
50
122.8
LT debt₹M
55.09
51.67
52.54
49.18
49.16
46.81
43.65
47.13
46.33
40.51
259.7
(3.80%)
(2.75%)
95
Revenue
₹262.4M
6.93%
1.00×
Cost of revenue
₹140.1M
6.98%
1.00×
Operating expenses
₹60.02M
7.21%
1.03×
Property and equipment
16.57%
Spread over hurdle
(4.59%)