205.3
Revenue₹M
172.9
173.0
178.0
180.1
183.2
189.2
189.6
190.0
192.6
192.9
223.1
1.03%
1.34%
25
15.78
Revenue growth%
10.18
9.69
9.24
6.70
4.68
2.66
5.49
7.12
4.48
2.86
17.45
4.48
6.09
6
18.98
Gross margin%
13.03
14.16
16.32
13.76
11.11
12.40
14.35
14.45
12.51
14.92
13.53
14.35
13.96
24
6.27
Operating margin%
16.64
14.50
12.32
14.79
11.94
9.66
9.21
7.68
10.15
9.48
6.89
9.48
11.04
39
21.72
Net margin%
0.40
0.40
2.44
0.40
2.47
2.43
2.52
0.40
0.40
0.40
3.50
0.40
0.40
40
19.10
P/E ratio (avg)x
14.91
13.33
14.08
12.16
10.72
9.580
10.12
10.21
8.885
7.906
10.77
9.580
10.46
61
7.156
EV/EBITx
37.05
40.34
40.61
46.71
53.41
59.48
66.78
77.90
91.67
104.4
26.61
77.90
56.44
46
14.14
FCF yield (avg)%
22.05
21.25
21.97
24.38
22.74
21.54
20.01
22.97
21.73
24.05
7.41
21.73
22.01
7
4.68
FCF margin%
3.64
3.58
3.70
4.16
7.05
9.33
11.53
11.49
9.12
8.63
22.50
9.33
7.84
76
1.303
FCF / Net incomex
2.242
2.494
2.470
2.781
2.975
3.079
3.680
4.197
4.785
5.613
0.796
4.197
3.027
53
2.60
ROIC%
0.44
1.09
3.73
4.71
6.99
6.02
3.48
3.13
0.99
1.69
20.54
3.13
3.30
19
3.53
Return on equity%
16.09
13.67
16.16
16.25
14.43
17.10
14.21
11.83
12.17
13.49
27.57
13.49
14.32
62
17.95
Return on assets%
2.32
2.63
4.78
2.41
0.40
0.40
2.48
5.28
5.82
4.36
14.52
4.36
2.55
81
22.78
EPS₹
9.87
11.41
11.74
13.36
13.08
15.29
15.85
15.62
15.27
15.59
24.32
3.57%
6.27%
—
6.69
EPS growth%
4.64
3.15
3.61
3.79
3.96
6.39
5.29
4.58
3.44
1.76
18.59
4.58
3.87
12
5.64
Bookvalue per sh₹
25.61
26.38
28.80
31.49
33.95
38.17
45.28
47.75
56.87
64.59
19.87
13.73%
11.48%
—
15.51
FCF per share₹
4.62
4.12
3.49
3.29
2.94
2.69
2.86
2.91
2.93
2.52
20.89
(3.02%)
(5.80%)
—
22.07
Dividend per sh₹
5.59
5.90
6.17
6.80
6.43
7.26
7.19
8.03
7.77
7.36
4.17
2.75%
3.11%
—
13.91
Div yield (avg)%
10.49
11.24
10.83
10.14
8.86
11.53
10.05
11.60
14.01
13.71
13.04
11.60
11.04
31
23.29
Payout ratio%
19.44
21.28
22.71
24.11
21.45
22.59
25.40
25.82
27.34
29.06
2.35
25.82
23.41
58
11.39
Shares (diluted)M
10.94
11.59
12.30
13.29
12.70
14.50
13.55
12.44
12.95
14.32
11.17
2.44%
1.98%
15
18.73
Buyback yield%
26.97
27.00
26.46
24.79
25.34
22.54
24.74
25.19
22.92
23.78
29.27
23.78
24.99
60
1.338
D/E ratiox
1.376
1.462
1.685
1.674
1.630
1.886
1.960
2.180
2.063
2.003
1.515
2.003
1.785
41
219.4
Enterprise value₹M
12.77
13.47
16.04
17.31
16.62
16.82
16.22
16.43
16.03
15.56
11.61
(1.31%)
2.73%
75
105.9
LT debt₹M
285.9
341.4
347.0
352.1
387.2
375.3
450.9
448.5
443.8
450.7
217.4
3.08%
5.93%
41
Revenue
₹192.9M
1.34%
1.00×
Cost of revenue
₹98.86M
1.35%
1.00×
Operating expenses
₹43.36M
1.55%
1.02×
Property and equipment
14.92%
Spread over hurdle
(6.98%)