104.0
Revenue₹M
330.3
357.8
392.2
416.7
456.5
487.9
535.4
587.2
644.8
696.8
106.7
8.82%
8.65%
29
27.48
Revenue growth%
11.92
9.35
11.99
12.55
14.99
12.98
11.14
8.92
8.25
5.76
12.66
8.92
11.53
56
26.83
Gross margin%
15.07
16.01
17.80
20.59
22.53
24.19
26.24
23.81
22.02
23.87
29.38
23.87
22.28
72
13.49
Operating margin%
16.11
16.34
17.26
14.92
17.36
15.15
12.42
9.52
8.33
9.42
14.63
9.52
15.04
62
13.76
Net margin%
0.69
2.57
3.87
5.04
7.91
10.20
12.52
13.83
14.07
15.70
25.15
13.83
9.06
10
17.40
P/E ratio (avg)x
38.24
41.80
40.83
37.82
37.35
34.81
33.80
38.85
35.96
37.79
37.32
35.96
37.81
87
7.422
EV/EBITx
33.55
32.15
36.00
38.97
45.13
47.89
49.71
55.11
53.21
54.13
37.67
53.21
46.51
34
7.92
FCF yield (avg)%
15.95
18.29
15.71
16.52
17.23
19.09
17.36
15.00
13.77
14.97
14.35
15.00
16.23
48
7.23
FCF margin%
5.97
6.63
7.02
9.79
12.54
13.37
15.53
16.69
18.59
18.78
29.54
16.69
12.95
63
0.574
FCF / Net incomex
0.669
0.575
0.502
0.506
0.480
0.449
0.453
0.415
0.430
0.419
1.632
0.430
0.467
84
12.36
ROIC%
23.97
21.27
19.15
21.20
21.47
19.32
18.92
21.60
20.88
17.90
18.71
19.32
21.04
77
7.00
Return on equity%
19.29
19.05
17.43
16.97
15.55
13.94
14.27
14.61
13.69
16.43
26.53
14.27
15.99
94
17.65
Return on assets%
27.53
28.68
30.38
28.67
29.87
29.65
29.15
27.96
28.14
29.43
23.60
29.15
28.91
27
8.59
EPS₹
12.45
12.92
14.76
17.29
16.87
19.43
19.18
21.82
21.61
23.63
9.37
6.98%
7.86%
—
8.66
EPS growth%
11.55
14.28
15.24
15.47
17.13
14.68
13.72
12.47
9.87
10.67
7.97
12.47
14.00
51
15.34
Bookvalue per sh₹
16.09
17.15
17.94
18.91
17.88
20.06
20.18
22.75
22.76
24.62
16.08
6.60%
3.80%
—
18.08
FCF per share₹
5.65
6.30
6.83
7.77
7.67
8.35
7.92
7.33
8.35
7.73
20.84
0.14%
2.65%
—
20.20
Dividend per sh₹
19.53
20.20
19.34
18.34
16.96
15.07
15.40
13.48
12.54
12.05
7.97
(6.61%)
(4.16%)
—
6.00
Div yield (avg)%
7.59
4.97
7.94
8.74
5.87
7.81
6.95
6.14
8.61
9.36
11.40
7.81
7.70
58
22.32
Payout ratio%
30.72
32.50
31.71
33.08
30.38
31.95
31.25
31.85
32.91
30.76
4.65
31.85
31.78
25
10.29
Shares (diluted)M
11.43
11.73
12.71
13.04
12.40
11.73
13.12
14.66
14.19
14.94
10.57
3.80%
3.75%
41
24.41
Buyback yield%
3.47
1.37
0.40
0.90
0.40
0.40
0.40
0.40
0.40
0.40
18.48
0.40
0.40
53
1.430
D/E ratiox
1.629
1.702
1.689
1.560
1.670
1.670
1.558
1.581
1.462
1.311
1.486
1.558
1.605
77
496.3
Enterprise value₹M
373.1
338.2
364.4
400.9
431.5
448.2
417.5
406.8
416.7
380.7
402.4
(2.48%)
1.22%
81
398.5
LT debt₹M
295.7
267.0
251.2
257.0
225.3
218.5
240.9
248.5
251.6
235.0
262.2
0.85%
(2.18%)
88
Revenue
₹696.8M
8.65%
1.00×
Cost of revenue
₹428.9M
8.45%
0.98×
Operating expenses
₹137.4M
9.02%
1.03×
Property and equipment
16.56%
Cash and investments
15.97%
Spread over hurdle
(3.54%)