55.97
Revenue₹M
128.5
137.6
148.8
157.7
171.2
186.9
203.1
213.5
230.9
251.7
58.44
8.02%
7.94%
91
25.05
Revenue growth%
14.81
16.78
16.44
14.32
13.18
14.81
14.21
16.37
18.40
18.53
22.88
16.37
15.59
59
9.40
Gross margin%
18.57
20.29
17.68
17.15
15.35
17.01
17.59
19.60
18.35
17.02
29.46
17.59
17.63
6
4.79
Operating margin%
9.83
10.58
8.58
7.18
8.19
6.73
8.43
8.98
8.67
9.70
26.75
8.67
8.62
81
19.96
Net margin%
21.17
23.43
20.79
19.05
17.31
19.09
20.99
22.41
22.31
19.71
8.01
20.99
20.89
53
9.852
P/E ratio (avg)x
29.43
31.51
34.00
33.75
33.35
35.55
38.37
36.36
36.26
34.73
34.59
36.26
34.37
45
24.50
EV/EBITx
55.21
54.47
55.47
65.68
66.43
72.89
85.46
85.88
87.35
93.76
28.27
85.88
69.66
36
4.29
FCF yield (avg)%
25.18
22.43
24.25
26.31
26.63
28.62
28.00
27.67
28.44
29.05
21.72
28.44
27.15
46
16.34
FCF margin%
6.66
4.56
5.64
4.37
3.16
3.34
0.97
2.65
4.25
3.90
10.31
3.34
4.08
17
1.437
FCF / Net incomex
0.615
0.617
0.620
0.596
0.612
0.698
0.643
0.744
0.793
0.839
0.480
0.744
0.632
32
22.00
ROIC%
17.52
20.08
18.87
16.25
14.09
13.56
11.31
10.82
9.41
7.86
21.45
10.82
13.82
84
28.50
Return on equity%
8.72
9.16
10.18
8.59
10.75
13.22
15.00
15.31
17.30
14.85
3.67
15.00
11.98
75
6.58
Return on assets%
24.49
21.99
22.62
21.53
19.80
18.32
16.19
14.47
16.08
15.92
16.34
16.08
19.06
86
1.81
EPS₹
3.14
3.02
3.49
4.03
4.56
4.82
5.54
5.74
6.67
7.03
2.01
9.04%
9.71%
—
13.20
EPS growth%
17.51
18.30
16.74
15.06
14.76
11.79
10.83
10.15
9.60
10.77
28.71
10.77
13.27
92
2.22
Bookvalue per sh₹
0.39
0.43
0.40
0.36
0.33
0.31
0.31
0.30
0.29
0.28
0.67
(2.79%)
(3.18%)
—
2.65
FCF per share₹
0.67
0.67
0.69
0.77
0.71
0.71
0.77
0.72
0.73
0.77
2.55
1.75%
2.18%
—
2.51
Dividend per sh₹
1.51
1.50
1.59
1.51
1.67
1.67
1.68
1.73
1.92
2.07
2.84
4.46%
3.75%
—
15.39
Div yield (avg)%
20.11
18.64
18.55
17.87
18.61
21.30
21.86
23.97
24.98
23.19
12.94
23.19
20.71
55
14.58
Payout ratio%
14.08
13.94
14.38
11.63
14.31
12.54
15.46
17.05
17.19
17.63
8.84
17.05
14.35
13
58.77
Shares (diluted)M
60.43
59.74
55.31
59.82
65.16
67.83
76.99
80.37
86.15
83.18
58.79
5.00%
2.50%
30
4.91
Buyback yield%
28.04
27.61
27.97
25.02
23.80
24.81
25.98
25.04
26.37
27.14
21.53
25.98
26.17
25
0.230
D/E ratiox
1.366
1.431
1.610
1.806
1.819
2.031
2.301
2.223
2.411
2.254
0.131
2.254
1.925
73
71.32
Enterprise value₹M
127.1
139.4
152.2
153.8
142.6
156.8
177.8
171.9
181.6
177.9
66.89
4.53%
4.63%
27
15.58
LT debt₹M
180.7
181.2
188.9
181.3
161.2
173.7
187.6
200.1
206.7
189.7
25.52
3.31%
(0.92%)
29
Revenue
₹251.7M
7.94%
1.00×
Cost of revenue
₹143.6M
8.01%
1.01×
Operating expenses
₹61.01M
7.94%
1.00×
Property and equipment
19.61%
Spread over hurdle
(4.78%)