190.1
Revenue₹M
268.7
284.6
314.4
335.3
360.7
394.2
430.4
471.8
507.0
536.6
212.9
8.27%
7.91%
57
3.07
Revenue growth%
3.12
2.24
5.11
6.00
6.94
4.56
3.20
4.46
4.18
3.57
2.30
4.18
4.32
63
15.57
Gross margin%
22.79
21.78
22.25
21.33
20.42
23.25
25.86
23.61
21.43
21.18
8.38
23.25
22.01
68
20.39
Operating margin%
8.15
5.60
2.76
3.54
6.21
4.35
5.32
4.73
6.76
7.35
9.77
5.32
5.46
16
3.49
Net margin%
28.19
27.95
26.26
27.70
26.46
25.66
24.16
25.85
27.42
25.87
23.01
25.85
26.36
36
8.206
P/E ratio (avg)x
38.44
43.24
46.42
51.84
51.10
53.91
55.91
56.32
62.56
59.93
28.65
56.32
52.88
57
37.55
EV/EBITx
7.350
7.741
6.987
7.173
6.277
5.431
4.987
4.599
4.951
5.380
31.67
4.987
5.854
17
16.67
FCF yield (avg)%
7.71
6.31
3.95
1.53
0.40
1.57
2.21
0.40
0.40
0.40
2.76
0.40
1.55
72
2.86
FCF margin%
19.64
22.60
23.34
25.01
27.51
24.90
24.07
23.58
23.30
21.82
5.33
23.58
23.46
75
0.811
FCF / Net incomex
1.412
1.372
1.469
1.368
1.499
1.443
1.444
1.573
1.460
1.462
1.650
1.460
1.452
93
4.68
ROIC%
29.42
26.75
28.35
28.73
29.86
27.60
24.60
26.79
27.92
26.99
26.43
26.99
27.76
88
15.29
Return on equity%
14.82
15.98
14.01
14.31
13.58
11.86
14.64
13.42
12.34
9.36
11.33
12.34
13.80
88
21.03
Return on assets%
7.38
7.01
6.54
3.88
4.58
7.28
9.57
11.52
8.54
9.96
22.12
9.57
7.33
53
8.08
EPS₹
9.08
9.13
10.77
11.11
12.79
14.73
14.51
17.25
20.11
23.14
8.97
12.59%
10.83%
—
16.95
EPS growth%
18.37
18.17
19.42
18.96
18.25
17.70
20.22
20.52
19.60
18.44
17.99
19.60
18.70
49
14.69
Bookvalue per sh₹
19.72
20.63
20.83
20.32
18.89
17.22
16.98
15.51
17.19
17.62
3.97
(1.38%)
(0.21%)
—
8.46
FCF per share₹
22.25
24.19
25.47
25.90
23.83
20.91
19.95
17.74
17.21
18.21
15.99
(5.24%)
(1.52%)
—
22.28
Dividend per sh₹
20.98
19.62
21.64
22.32
20.03
21.06
22.64
20.26
22.29
21.04
12.23
0.99%
0.04%
—
10.30
Div yield (avg)%
1.35
3.91
2.28
5.03
3.87
5.29
4.11
6.20
9.10
7.81
28.86
6.20
4.57
32
18.15
Payout ratio%
19.02
21.08
19.97
22.06
21.77
20.67
21.14
21.36
21.06
22.85
4.36
21.14
21.11
21
13.38
Shares (diluted)M
17.41
20.57
21.29
25.10
28.52
27.34
27.24
30.18
35.25
40.38
14.13
7.21%
10.13%
42
21.70
Buyback yield%
17.32
19.44
18.28
18.35
16.77
19.38
17.45
18.90
17.69
17.16
25.66
17.69
17.99
28
1.044
D/E ratiox
2.343
2.576
2.789
3.083
3.344
3.395
3.339
3.582
3.600
3.537
0.821
3.537
3.341
58
37.03
Enterprise value₹M
192.4
194.0
200.7
216.5
211.8
238.3
221.4
233.0
237.8
255.7
57.38
3.84%
3.99%
62
203.1
LT debt₹M
387.7
336.8
329.2
313.8
329.4
308.1
319.8
318.8
324.7
310.4
70.22
(1.18%)
(2.15%)
59
Revenue
₹536.6M
7.91%
1.00×
Cost of revenue
₹302.1M
8.19%
1.03×
Operating expenses
₹124.4M
7.13%
0.93×
Property and equipment
16.84%
Spread over hurdle
28.44%