71.55
Revenue₹M
58.89
62.45
69.12
75.34
81.79
90.48
97.86
103.8
110.4
118.4
73.91
7.67%
8.23%
44
27.31
Revenue growth%
20.12
17.26
18.59
17.82
15.94
13.98
16.20
13.36
14.93
14.07
9.47
14.07
16.07
46
8.62
Gross margin%
2.80
5.21
6.36
6.30
6.54
6.57
6.03
7.94
10.07
8.37
11.30
7.94
6.45
13
25.54
Operating margin%
12.68
13.21
12.43
12.76
11.01
11.13
9.34
8.29
5.68
4.81
15.73
8.29
11.07
94
28.77
Net margin%
28.94
30.31
32.43
34.69
32.65
32.13
32.82
35.48
34.69
37.11
17.60
34.69
32.74
56
31.90
P/E ratio (avg)x
23.66
24.36
27.59
26.26
26.99
30.66
34.44
37.16
43.13
47.07
33.19
37.16
29.13
51
30.80
EV/EBITx
48.73
56.84
56.65
61.01
64.23
76.70
86.89
104.3
111.4
133.7
20.81
104.3
70.47
47
18.18
FCF yield (avg)%
14.94
16.36
17.74
17.63
16.81
17.94
20.59
23.14
24.79
26.08
19.82
23.14
17.84
62
21.85
FCF margin%
25.32
26.73
26.54
24.95
27.37
26.59
28.92
31.33
33.92
33.67
7.62
31.33
27.05
62
0.746
FCF / Net incomex
0.391
0.357
0.330
0.308
0.282
0.318
0.331
0.367
0.339
0.319
1.254
0.331
0.331
76
7.60
ROIC%
0.86
2.86
3.70
3.78
5.31
2.88
1.81
3.84
6.20
8.24
5.12
3.84
3.74
32
6.33
Return on equity%
25.07
22.88
23.35
21.75
21.68
19.48
19.00
21.43
19.68
19.38
9.01
19.48
21.56
49
13.94
Return on assets%
25.47
27.14
27.47
27.28
28.95
31.19
29.84
28.23
30.28
30.03
14.51
30.03
28.59
39
5.28
EPS₹
2.51
2.76
2.75
3.05
3.21
3.14
3.30
3.21
3.33
3.33
5.58
0.74%
3.50%
—
22.55
EPS growth%
30.68
31.06
33.80
36.72
37.32
38.79
40.87
39.52
41.10
43.36
10.16
40.87
38.06
17
3.22
Bookvalue per sh₹
4.70
5.11
5.21
5.84
6.82
7.79
8.33
9.72
10.94
11.02
2.48
10.06%
10.02%
—
2.91
FCF per share₹
2.39
2.77
2.71
3.14
3.21
3.56
3.50
4.20
4.61
5.54
3.38
11.49%
8.55%
—
4.09
Dividend per sh₹
6.31
6.18
6.52
7.71
8.51
8.59
8.66
9.73
11.26
11.68
2.06
6.53%
6.66%
—
8.23
Div yield (avg)%
13.85
15.45
16.79
14.96
12.22
12.53
14.83
13.79
10.93
11.60
11.86
12.53
13.82
8
12.70
Payout ratio%
31.14
31.29
30.79
28.59
28.65
25.87
23.37
23.83
23.86
22.97
17.79
23.83
27.23
80
24.93
Shares (diluted)M
39.33
46.02
51.99
54.83
59.02
59.56
61.32
71.06
77.17
84.53
23.77
7.45%
8.95%
26
7.76
Buyback yield%
20.03
17.85
17.50
19.24
21.30
19.66
17.53
17.22
18.72
20.86
27.33
18.72
18.98
36
0.740
D/E ratiox
1.781
1.863
2.174
2.626
2.846
2.775
3.121
3.676
3.680
4.415
0.242
3.676
2.811
73
113.8
Enterprise value₹M
76.45
69.13
67.51
73.92
71.05
68.15
61.62
69.39
64.58
64.69
7.034
(1.86%)
(2.52%)
39
117.9
LT debt₹M
52.94
53.53
53.59
51.01
46.87
39.39
33.40
28.59
28.99
29.51
64.77
(8.84%)
(6.67%)
6
Revenue
₹118.4M
8.23%
1.00×
Cost of revenue
₹82.85M
8.23%
1.00×
Operating expenses
₹24.31M
8.49%
1.02×
Property and equipment
16.28%
Spread over hurdle
(2.81%)