185.7
Revenue₹M
110.9
116.4
125.9
135.8
140.9
145.6
152.9
165.3
174.3
181.0
192.5
5.14%
5.84%
80
20.17
Revenue growth%
11.30
13.63
12.19
13.65
15.44
18.32
20.75
21.17
22.99
21.03
22.79
21.03
16.88
32
8.46
Gross margin%
12.13
12.91
10.59
11.13
11.40
14.04
15.51
16.02
16.82
15.75
4.39
15.75
13.47
35
8.93
Operating margin%
19.30
21.80
20.86
18.34
16.23
15.30
12.73
10.57
8.89
7.76
23.70
10.57
15.76
28
19.87
Net margin%
16.54
14.29
15.81
18.37
20.77
19.83
17.56
18.16
15.68
15.65
6.25
17.56
17.05
36
33.98
P/E ratio (avg)x
23.03
25.36
27.39
30.58
34.28
37.30
44.96
49.07
52.48
60.58
25.29
49.07
35.79
63
14.88
EV/EBITx
40.27
42.76
49.11
56.60
66.77
68.23
71.46
74.58
84.48
97.96
13.01
74.58
67.50
16
23.91
FCF yield (avg)%
6.29
5.32
5.87
6.62
4.41
1.47
0.88
0.40
2.02
0.58
8.73
0.88
3.22
85
5.15
FCF margin%
8.04
5.92
8.09
9.82
12.75
14.79
15.01
12.51
10.68
9.60
3.85
12.51
10.25
88
0.478
FCF / Net incomex
2.420
2.862
3.301
3.952
4.418
4.465
4.810
5.727
6.038
7.214
1.726
5.727
4.441
32
13.16
ROIC%
11.22
11.69
13.24
11.36
14.26
12.78
14.76
16.11
15.37
13.64
18.19
14.76
13.44
67
11.65
Return on equity%
22.46
25.06
26.59
24.15
25.79
22.97
24.61
23.02
24.66
26.34
29.17
24.61
24.64
73
12.90
Return on assets%
19.78
21.79
19.90
22.18
21.66
20.25
19.95
18.33
19.18
17.45
6.58
19.18
19.92
71
1.54
EPS₹
1.46
1.41
1.50
1.66
1.84
2.02
2.22
2.03
2.00
2.07
1.70
2.35%
3.29%
—
6.62
EPS growth%
11.01
12.58
10.54
8.56
7.28
9.90
9.65
10.44
7.69
8.00
8.16
9.65
9.78
35
2.24
Bookvalue per sh₹
1.60
1.50
1.52
1.41
1.47
1.54
1.44
1.55
1.69
1.54
2.83
0.86%
(1.22%)
—
1.32
FCF per share₹
1.41
1.45
1.29
1.30
1.33
1.14
1.23
1.27
1.20
1.16
3.11
(2.71%)
(2.74%)
—
2.45
Dividend per sh₹
0.69
0.77
0.90
1.06
1.02
1.15
1.26
1.32
1.49
1.75
3.02
11.49%
9.42%
—
11.28
Div yield (avg)%
18.08
19.00
17.19
17.27
20.01
19.82
18.38
18.18
18.60
18.42
24.41
18.42
18.40
31
15.53
Payout ratio%
21.55
21.17
21.59
23.38
25.70
25.48
27.98
27.54
28.23
29.90
24.57
27.98
25.59
33
56.77
Shares (diluted)M
43.11
44.10
41.18
43.22
39.43
40.46
39.86
37.68
39.17
39.35
56.25
(0.04%)
(1.97%)
45
15.50
Buyback yield%
10.33
8.32
10.35
13.34
15.23
14.23
16.50
13.59
14.44
13.83
28.95
14.23
13.71
76
0.194
D/E ratiox
0.913
0.894
0.978
1.121
1.132
1.280
1.422
1.355
1.502
1.664
0.496
1.422
1.206
73
205.8
Enterprise value₹M
194.7
224.9
267.8
306.6
310.4
349.6
358.6
384.6
389.2
428.6
218.4
6.66%
9.87%
63
195.0
LT debt₹M
123.2
142.3
138.3
146.1
147.6
157.2
172.2
201.1
200.8
224.2
24.27
8.72%
6.63%
34
Revenue
₹181.0M
5.84%
1.00×
Cost of revenue
₹119.3M
6.03%
1.02×
Operating expenses
₹19.00M
5.71%
0.99×
Goodwill & intangibles
19.99%
Property and equipment
14.29%
Spread over hurdle
40.42%