147.9
Revenue₹M
112.9
117.6
122.5
128.8
133.4
136.4
143.1
150.4
159.1
166.6
162.3
4.55%
4.16%
78
27.81
Revenue growth%
7.87
10.35
12.33
14.37
15.08
12.10
10.95
12.81
11.70
13.24
12.66
12.10
12.22
44
21.03
Gross margin%
18.56
20.05
22.85
22.47
23.31
23.46
23.68
26.32
25.82
23.56
3.15
23.68
23.39
46
16.01
Operating margin%
12.27
12.07
11.20
11.36
11.22
13.79
14.47
13.32
11.21
12.69
7.59
13.32
12.17
27
28.90
Net margin%
10.00
10.03
8.74
7.38
9.46
6.96
9.19
9.13
9.92
11.01
24.70
9.19
9.32
11
20.77
P/E ratio (avg)x
49.89
44.60
45.23
41.50
40.52
40.54
42.34
43.69
43.05
43.56
29.53
43.05
43.31
84
22.62
EV/EBITx
22.41
20.84
21.22
19.36
19.37
16.76
17.22
17.81
15.43
14.63
26.48
16.76
18.59
41
7.98
FCF yield (avg)%
22.83
22.21
23.41
23.09
24.31
27.29
27.91
27.40
28.36
28.54
22.34
27.91
25.80
94
19.79
FCF margin%
23.12
21.51
23.75
23.79
22.51
24.40
24.65
27.28
30.20
28.22
23.20
27.28
24.09
35
0.685
FCF / Net incomex
0.161
0.141
0.144
0.133
0.136
0.142
0.139
0.135
0.133
0.143
1.677
0.139
0.140
61
21.99
ROIC%
26.58
27.99
28.38
30.31
28.34
29.51
31.30
31.80
31.38
34.30
8.81
31.38
29.91
64
26.91
Return on equity%
27.27
26.05
25.01
25.28
26.87
24.66
26.42
23.94
20.98
20.27
27.18
23.94
25.15
43
2.65
Return on assets%
4.62
2.38
5.03
4.80
4.56
2.59
0.56
0.40
0.40
2.97
11.97
0.56
2.78
81
0.67
EPS₹
1.31
1.28
1.31
1.43
1.50
1.52
1.73
1.74
1.91
1.89
0.74
4.75%
5.46%
—
15.11
EPS growth%
3.98
1.18
2.24
0.40
0.40
1.12
0.40
3.18
4.16
4.34
2.77
3.18
1.71
75
0.87
Bookvalue per sh₹
0.72
0.71
0.82
0.86
1.03
1.06
1.13
1.23
1.34
1.45
0.44
7.17%
7.35%
—
0.74
FCF per share₹
0.20
0.21
0.21
0.24
0.28
0.27
0.28
0.27
0.27
0.27
0.30
(0.54%)
4.41%
—
0.80
Dividend per sh₹
1.02
1.05
1.06
1.21
1.27
1.32
1.38
1.31
1.24
1.24
0.71
(0.47%)
2.67%
—
29.37
Div yield (avg)%
21.22
19.93
18.20
19.76
18.04
20.28
20.87
19.12
18.91
17.40
12.35
19.12
19.44
71
26.04
Payout ratio%
24.18
22.02
20.00
18.04
20.65
21.79
20.75
19.03
20.32
19.61
5.00
20.32
20.48
90
129.8
Shares (diluted)M
170.8
198.9
216.6
209.4
204.1
228.2
223.2
251.1
255.6
294.9
134.9
7.64%
6.67%
24
15.43
Buyback yield%
0.85
3.70
2.08
0.40
0.40
0.65
0.40
2.80
2.53
0.40
25.55
0.65
0.75
31
0.800
D/E ratiox
1.062
1.253
1.309
1.379
1.383
1.394
1.472
1.688
1.939
1.939
1.253
1.688
1.389
30
138.7
Enterprise value₹M
87.59
78.03
71.66
66.59
57.69
59.62
61.34
54.16
52.51
48.93
167.1
(3.24%)
(5.77%)
20
124.1
LT debt₹M
207.5
214.8
211.7
190.7
185.2
172.7
172.2
176.5
171.7
184.6
67.11
(0.06%)
(1.39%)
18
Revenue
₹166.6M
4.16%
1.00×
Cost of revenue
₹106.0M
4.39%
1.02×
Operating expenses
₹28.82M
4.16%
1.00×
Property and equipment
20.08%
Goodwill & intangibles
16.43%
Spread over hurdle
(5.75%)