447.2
Revenue₹M
272.6
293.5
317.9
340.9
363.2
397.0
427.2
460.5
497.2
529.0
478.1
7.81%
7.58%
71
21.14
Revenue growth%
13.10
14.49
14.00
11.74
14.48
12.17
9.40
6.42
8.37
6.36
22.89
8.37
11.96
88
26.39
Gross margin%
0.40
0.40
2.17
1.41
0.41
1.46
0.40
0.40
3.14
3.27
13.47
1.46
0.91
80
2.86
Operating margin%
4.18
1.56
3.01
3.22
5.92
4.60
5.25
4.11
1.56
0.49
3.61
4.11
3.67
94
8.25
Net margin%
33.56
35.05
36.95
34.15
37.11
36.32
38.97
41.94
42.92
44.52
17.14
41.94
37.03
50
28.84
P/E ratio (avg)x
16.14
15.54
15.08
16.09
16.17
14.00
13.50
13.62
13.88
13.30
29.16
13.62
14.54
15
26.64
EV/EBITx
32.30
35.17
38.91
35.89
38.75
43.45
39.93
43.02
41.80
38.12
37.73
41.80
38.83
18
28.03
FCF yield (avg)%
2.71
5.46
5.01
7.40
9.38
7.35
7.73
7.55
6.91
6.15
9.82
7.35
7.13
23
17.35
FCF margin%
12.27
11.11
9.09
9.92
8.10
5.98
6.60
6.27
8.98
7.40
19.24
6.60
8.54
62
1.090
FCF / Net incomex
1.068
1.065
1.189
1.109
1.115
1.047
1.081
1.075
1.137
1.298
0.619
1.081
1.095
72
3.92
ROIC%
16.24
18.04
18.99
21.56
22.14
23.10
25.07
27.08
25.27
23.99
3.57
25.07
22.62
57
20.66
Return on equity%
29.54
29.90
30.74
29.77
28.15
25.77
24.89
24.15
21.59
21.69
6.13
24.15
26.96
51
17.18
Return on assets%
18.05
16.32
14.25
13.22
13.56
14.76
16.52
16.93
14.50
14.23
10.74
14.76
14.63
77
3.56
EPS₹
4.13
4.13
3.95
3.50
3.35
3.43
2.99
3.21
3.27
2.93
3.69
(2.62%)
(4.21%)
—
6.93
EPS growth%
9.33
6.46
8.48
9.93
8.70
7.33
6.29
8.86
9.20
11.93
2.13
8.86
8.78
41
2.71
Bookvalue per sh₹
4.34
4.02
3.78
4.15
3.86
4.07
4.25
3.79
3.50
3.37
2.84
(2.68%)
(2.24%)
—
1.22
FCF per share₹
2.56
2.64
2.92
2.65
2.94
2.64
2.57
2.36
2.19
2.29
3.46
(4.89%)
(0.85%)
—
3.28
Dividend per sh₹
2.36
2.23
2.09
1.83
1.78
1.53
1.43
1.46
1.44
1.43
5.18
(4.26%)
(5.40%)
—
26.46
Div yield (avg)%
21.78
20.18
19.82
22.46
19.54
21.67
22.94
24.15
25.77
25.71
18.33
24.15
22.12
51
26.00
Payout ratio%
10.38
7.96
10.75
13.52
16.42
14.74
12.98
10.12
8.63
10.97
12.16
10.97
10.86
67
67.19
Shares (diluted)M
62.76
68.92
75.31
67.43
72.33
76.11
68.19
64.05
71.29
76.67
69.16
1.17%
0.80%
29
19.73
Buyback yield%
13.80
14.05
16.86
14.96
14.98
15.29
12.55
13.13
11.89
10.04
28.04
12.55
13.93
72
0.523
D/E ratiox
0.804
0.851
0.849
0.749
0.754
0.664
0.701
0.679
0.623
0.666
0.870
0.666
0.725
39
550.1
Enterprise value₹M
204.0
211.7
223.2
239.6
253.7
246.6
287.9
301.3
322.3
347.8
403.7
6.52%
6.35%
25
482.9
LT debt₹M
337.6
342.1
364.6
362.0
423.5
464.5
499.2
543.1
555.7
621.2
433.2
7.96%
7.91%
66
Revenue
₹529.0M
7.58%
1.00×
Cost of revenue
₹370.3M
7.58%
1.00×
Operating expenses
₹115.3M
7.53%
1.00×
Goodwill & intangibles
17.02%
Property and equipment
15.44%
Spread over hurdle
(9.26%)