219.2
Revenue₹M
126.3
134.3
142.4
153.2
160.4
170.3
183.6
190.5
205.3
213.6
245.4
5.89%
5.96%
72
4.93
Revenue growth%
0.40
0.62
3.19
3.09
6.03
4.66
6.30
5.02
6.73
5.47
6.04
5.47
4.84
38
12.00
Gross margin%
15.12
16.58
19.46
21.67
22.93
24.05
21.91
20.56
18.29
15.32
14.41
20.56
20.01
5
8.36
Operating margin%
6.64
9.31
8.79
11.66
12.85
13.03
14.62
12.96
13.47
13.40
17.63
13.40
12.91
63
19.29
Net margin%
0.40
2.97
3.21
1.75
0.40
2.89
2.90
4.34
3.04
3.17
4.36
3.04
2.94
77
8.077
P/E ratio (avg)x
12.13
11.62
12.26
13.00
14.51
13.96
14.72
14.96
16.77
18.62
27.56
14.96
14.23
68
30.35
EV/EBITx
13.52
13.08
15.12
15.27
17.30
18.07
18.91
21.84
25.16
24.75
11.65
21.84
17.69
78
16.93
FCF yield (avg)%
11.28
10.06
11.71
13.93
13.93
11.44
13.38
12.16
11.94
11.07
25.11
11.94
11.83
67
3.29
FCF margin%
26.99
24.00
24.84
25.91
27.98
26.84
24.67
23.57
24.99
24.03
14.64
24.67
24.91
61
0.384
FCF / Net incomex
0.933
0.864
0.859
0.941
0.996
0.902
0.896
0.929
0.932
0.936
0.275
0.929
0.930
70
22.50
ROIC%
26.49
24.62
24.60
26.28
26.12
25.53
28.01
29.69
31.01
29.53
25.98
29.53
26.38
81
11.95
Return on equity%
16.42
18.07
20.33
17.98
15.47
13.79
12.89
10.06
9.02
6.87
7.33
10.06
14.63
31
23.12
Return on assets%
6.54
5.17
5.19
7.40
7.13
9.63
10.36
8.18
8.75
7.36
4.09
8.75
7.38
15
10.05
EPS₹
15.21
15.76
15.58
16.30
18.28
21.09
24.23
26.78
25.58
25.49
10.59
6.87%
6.84%
—
7.34
EPS growth%
5.71
6.39
7.97
5.73
5.83
3.56
1.94
2.35
2.07
4.29
17.19
2.35
5.00
37
8.98
Bookvalue per sh₹
7.99
8.40
8.88
8.03
8.19
8.40
8.31
7.53
7.14
7.02
4.14
(3.02%)
(0.73%)
—
10.94
FCF per share₹
9.28
9.97
11.43
11.21
12.85
15.01
17.49
18.86
21.56
25.18
9.29
14.39%
11.54%
—
2.75
Dividend per sh₹
10.18
10.00
11.39
10.30
11.60
12.97
13.61
12.78
13.33
12.84
6.16
2.04%
2.31%
—
8.24
Div yield (avg)%
3.33
0.81
2.06
1.26
0.40
0.40
1.10
0.40
3.32
4.34
11.13
1.10
1.18
39
19.37
Payout ratio%
11.22
10.12
7.87
6.18
3.33
2.26
4.33
6.51
6.39
4.34
15.29
4.34
6.28
59
15.35
Shares (diluted)M
13.96
12.28
11.46
11.35
12.41
12.69
11.24
10.11
9.031
8.549
14.97
(7.19%)
(5.34%)
30
18.05
Buyback yield%
6.56
9.17
8.56
9.22
8.78
8.21
8.41
9.34
8.12
10.03
24.27
8.41
8.67
64
0.624
D/E ratiox
2.273
2.184
2.138
1.998
1.947
2.214
2.236
2.413
2.669
2.957
1.221
2.413
2.225
27
49.68
Enterprise value₹M
90.43
94.54
90.92
91.18
100.8
92.79
101.6
89.31
93.17
97.03
164.1
(0.75%)
1.30%
84
240.3
LT debt₹M
31.53
34.41
35.61
36.44
36.47
42.72
42.49
47.96
55.97
64.49
251.2
12.08%
6.95%
44
Revenue
₹213.6M
5.96%
1.00×
Cost of revenue
₹131.8M
5.92%
1.00×
Operating expenses
₹44.04M
6.21%
1.02×
Property and equipment
16.32%
Spread over hurdle
(7.06%)