27.92
Revenue₹M
99.34
105.9
115.5
124.4
134.4
146.1
157.8
172.8
187.0
197.7
28.93
8.02%
8.05%
75
18.23
Revenue growth%
6.77
9.66
9.58
7.61
5.75
8.41
9.16
11.68
11.59
9.28
5.57
9.28
9.22
39
4.02
Gross margin%
17.91
15.44
16.39
17.78
20.05
21.31
20.47
19.61
21.61
21.76
20.08
21.31
19.83
87
25.97
Operating margin%
16.78
17.94
18.86
16.93
18.30
17.45
18.82
18.75
18.88
16.52
9.71
18.75
18.12
81
24.96
Net margin%
11.40
11.13
8.16
9.00
6.31
4.47
4.91
7.91
9.43
8.63
3.07
7.91
8.40
75
12.70
P/E ratio (avg)x
23.91
22.18
23.11
25.54
23.74
24.18
25.29
27.33
26.25
28.98
9.372
26.25
24.74
47
10.72
EV/EBITx
22.28
23.07
24.45
27.15
29.14
31.33
29.21
27.46
25.72
28.98
31.12
28.98
27.31
13
8.10
FCF yield (avg)%
3.14
3.36
1.71
0.40
0.40
0.40
0.40
0.40
2.25
1.32
12.80
0.40
0.86
10
29.05
FCF margin%
34.79
37.05
37.43
38.03
36.33
38.04
37.14
35.47
37.80
37.58
25.78
37.58
37.29
56
1.363
FCF / Net incomex
0.793
0.830
0.801
0.905
0.922
0.983
1.065
1.077
1.195
1.161
1.221
1.077
0.953
34
7.11
ROIC%
16.06
13.50
11.75
9.17
7.63
8.74
8.64
10.90
12.66
15.66
3.24
10.90
11.33
73
29.41
Return on equity%
12.76
15.49
17.03
14.25
12.98
10.93
12.60
14.74
13.07
11.68
9.68
12.60
13.03
38
13.32
Return on assets%
0.72
3.45
1.73
4.43
7.06
7.81
5.32
2.33
0.45
2.84
18.84
2.84
3.14
50
0.53
EPS₹
2.53
2.37
2.33
2.31
2.49
2.30
2.50
2.61
2.85
2.60
0.55
0.90%
1.16%
—
23.42
EPS growth%
13.90
12.71
15.24
16.80
15.10
15.63
13.70
15.96
18.75
17.03
27.38
15.96
15.44
75
1.72
Bookvalue per sh₹
0.88
0.99
1.13
1.10
1.12
1.10
1.08
1.22
1.26
1.36
1.27
3.97%
5.43%
—
3.16
FCF per share₹
4.19
4.99
5.60
6.80
7.73
9.28
9.70
10.51
11.17
11.48
2.95
8.22%
10.95%
—
2.63
Dividend per sh₹
5.47
5.91
6.41
7.36
8.43
8.86
9.86
10.23
11.19
11.60
1.34
6.60%
9.44%
—
26.23
Div yield (avg)%
20.37
17.40
17.05
16.21
13.51
11.85
9.13
11.29
13.67
13.21
15.66
11.85
13.59
12
26.59
Payout ratio%
29.10
30.10
32.32
34.50
32.03
33.75
32.12
31.61
32.63
33.78
9.98
32.63
32.22
15
39.89
Shares (diluted)M
42.05
40.15
36.37
32.84
36.24
39.49
35.28
32.10
33.27
32.74
39.41
(2.01%)
(1.48%)
55
16.31
Buyback yield%
16.76
16.74
17.79
18.78
20.03
22.97
21.84
23.65
23.02
21.68
19.62
22.97
20.86
20
0.218
D/E ratiox
0.944
1.030
1.027
0.952
0.964
1.009
1.007
1.121
1.202
1.111
0.537
1.111
1.018
86
147.7
Enterprise value₹M
280.9
283.2
339.9
335.6
373.6
381.4
459.0
505.5
543.6
579.0
21.89
9.16%
8.88%
18
71.58
LT debt₹M
33.05
36.06
31.95
34.21
32.85
31.93
33.44
33.41
33.69
35.69
57.75
1.67%
1.39%
76
Revenue
₹197.7M
8.05%
1.00×
Cost of revenue
₹129.5M
8.25%
1.02×
Operating expenses
₹31.77M
7.29%
0.93×
Property and equipment
17.45%
Goodwill & intangibles
15.93%
Spread over hurdle
(5.66%)