18.58
Revenue₹M
200.2
214.1
230.1
245.9
263.3
275.0
296.6
319.4
340.7
351.0
20.45
5.92%
6.55%
19
15.21
Revenue growth%
25.80
26.16
25.69
28.22
27.34
25.82
28.48
28.37
29.80
27.23
18.04
28.37
27.28
26
28.64
Gross margin%
0.40
0.53
0.40
0.40
0.40
2.56
2.66
3.72
6.29
7.75
13.48
3.72
1.54
38
18.04
Operating margin%
3.57
2.98
2.79
0.40
0.40
0.40
1.98
3.00
4.97
4.08
18.35
3.00
2.88
66
25.49
Net margin%
16.06
15.61
14.94
16.97
19.89
20.38
18.01
17.89
16.23
16.44
29.88
17.89
16.70
77
21.12
P/E ratio (avg)x
26.85
29.68
32.62
36.43
36.09
36.83
34.91
34.80
32.07
31.90
17.34
34.80
33.71
58
27.18
EV/EBITx
8.411
8.544
9.611
9.926
10.63
10.20
10.61
11.36
12.20
11.36
27.94
11.36
10.40
84
14.86
FCF yield (avg)%
11.36
9.23
9.29
11.17
8.27
5.49
4.64
6.26
6.60
4.36
12.11
5.49
7.44
63
21.80
FCF margin%
17.76
15.36
17.20
19.26
18.78
15.82
15.26
16.63
16.57
18.90
21.39
16.57
16.92
37
0.968
FCF / Net incomex
2.620
2.579
2.969
3.359
3.683
3.887
4.613
4.747
5.306
6.289
1.145
4.747
3.785
71
14.74
ROIC%
24.66
27.19
27.95
29.28
27.37
26.76
27.21
27.09
26.12
25.91
4.00
26.76
27.14
7
12.16
Return on equity%
21.23
22.88
23.15
24.19
24.10
21.54
20.16
21.12
20.69
21.89
8.97
21.12
21.71
87
26.90
Return on assets%
16.06
14.38
16.14
14.14
14.91
17.30
18.75
19.66
19.19
16.67
16.19
18.75
16.41
27
0.92
EPS₹
0.64
0.62
0.63
0.59
0.56
0.57
0.55
0.53
0.51
0.51
1.01
(1.87%)
(2.65%)
—
10.49
EPS growth%
29.60
28.39
28.16
26.63
25.00
24.41
24.80
26.23
25.94
26.85
23.66
25.94
26.43
50
2.85
Bookvalue per sh₹
1.42
1.48
1.58
1.54
1.51
1.58
1.55
1.62
1.88
2.19
0.91
7.79%
4.71%
—
2.90
FCF per share₹
2.55
2.67
2.91
2.89
3.26
3.55
3.77
4.19
3.88
4.39
3.36
6.13%
5.85%
—
3.94
Dividend per sh₹
1.72
1.78
1.93
1.92
2.05
2.37
2.71
2.62
2.96
3.30
4.18
9.95%
6.00%
—
23.56
Div yield (avg)%
10.80
12.02
9.44
12.14
9.23
9.86
10.24
12.06
11.05
12.77
19.60
11.05
10.92
8
16.65
Payout ratio%
6.50
6.90
4.78
5.46
3.14
1.68
0.40
0.98
3.06
3.91
29.86
1.68
3.53
81
49.32
Shares (diluted)M
45.95
47.85
43.06
43.01
38.70
34.31
37.45
37.18
36.40
36.06
49.60
(1.41%)
(2.45%)
41
4.24
Buyback yield%
32.10
29.49
29.04
29.37
31.31
33.62
30.73
28.61
27.41
30.32
29.29
30.32
29.91
67
0.817
D/E ratiox
0.576
0.535
0.569
0.565
0.546
0.583
0.657
0.686
0.646
0.609
0.997
0.646
0.579
24
269.6
Enterprise value₹M
400.2
463.3
502.9
487.9
480.1
498.6
583.2
688.3
693.5
667.9
52.73
6.83%
5.20%
18
232.2
LT debt₹M
521.6
535.1
575.9
604.0
671.7
682.3
713.9
824.4
828.6
873.0
149.2
5.38%
5.60%
64
Revenue
₹351.0M
6.55%
1.00×
Cost of revenue
₹223.9M
6.56%
1.00×
Operating expenses
₹56.54M
7.71%
1.11×
Property and equipment
16.55%
Spread over hurdle
(7.16%)