177.2
Revenue₹M
185.8
188.8
197.0
197.0
196.2
203.0
210.8
219.1
219.8
228.7
187.9
3.12%
2.44%
35
10.32
Revenue growth%
19.61
17.88
20.36
21.90
24.84
22.27
20.07
18.90
16.51
16.24
23.80
18.90
19.84
17
9.01
Gross margin%
9.43
12.27
13.45
10.71
9.82
11.92
14.09
15.01
17.97
19.74
29.69
15.01
12.86
37
8.18
Operating margin%
10.11
8.53
7.65
7.52
10.01
10.28
10.74
13.13
11.88
11.27
25.30
11.27
10.20
48
23.16
Net margin%
22.05
22.90
21.39
19.44
18.29
17.93
17.42
18.62
20.45
23.01
4.43
18.62
19.95
72
15.71
P/E ratio (avg)x
53.27
55.96
65.49
73.91
85.61
84.63
94.14
93.53
97.42
111.3
17.21
94.14
85.12
90
10.09
EV/EBITx
33.40
32.43
31.93
29.96
27.73
32.12
35.50
40.91
38.54
37.23
37.77
37.23
32.91
56
5.32
FCF yield (avg)%
19.27
18.49
19.05
18.74
18.18
18.73
18.19
20.83
19.25
18.49
12.14
18.73
18.74
92
14.74
FCF margin%
17.42
19.27
18.02
20.93
22.15
24.50
26.67
28.29
26.53
25.39
10.50
26.53
23.32
56
0.444
FCF / Net incomex
0.358
0.382
0.349
0.369
0.335
0.312
0.311
0.332
0.298
0.329
1.065
0.312
0.334
82
15.11
ROIC%
21.00
21.79
21.72
21.13
19.19
22.18
21.14
20.90
23.89
23.67
6.60
22.18
21.43
8
6.75
Return on equity%
5.44
8.00
9.49
11.12
10.40
9.82
8.28
11.27
11.29
12.95
20.24
11.27
10.11
75
25.26
Return on assets%
12.16
11.99
11.81
13.97
14.52
15.48
13.82
11.89
9.71
7.98
6.88
11.89
12.07
91
10.89
EPS₹
5.79
5.88
7.13
7.91
9.35
10.41
10.74
13.01
15.63
17.26
11.82
13.05%
12.19%
—
20.10
EPS growth%
17.98
18.36
16.65
17.52
16.32
17.70
19.96
20.48
22.98
21.54
8.05
20.48
18.17
40
6.47
Bookvalue per sh₹
30.44
29.93
30.55
30.46
36.60
37.44
41.05
45.65
44.30
43.97
6.51
3.74%
4.95%
—
8.34
FCF per share₹
23.33
27.22
26.39
30.82
29.58
29.12
33.51
31.66
35.79
40.24
6.33
6.35%
6.22%
—
6.76
Dividend per sh₹
10.05
10.75
9.47
8.22
7.44
6.93
7.27
7.38
7.95
7.99
5.25
1.45%
(1.81%)
—
26.48
Div yield (avg)%
1.81
4.61
4.51
4.90
3.15
1.46
1.44
1.99
2.40
5.00
9.24
1.99
2.77
56
16.40
Payout ratio%
26.17
23.62
23.88
26.11
27.17
24.92
23.50
22.56
25.54
25.68
8.30
24.92
25.23
6
10.19
Shares (diluted)M
9.830
9.400
9.753
9.554
9.014
8.893
9.567
11.01
12.05
11.54
10.24
5.07%
1.12%
39
11.26
Buyback yield%
11.58
12.47
11.77
9.37
7.85
8.15
7.93
9.37
11.52
13.72
15.23
9.37
10.45
91
0.222
D/E ratiox
1.308
1.260
1.440
1.677
1.617
1.926
2.145
2.472
2.956
3.067
1.674
2.472
1.801
89
173.9
Enterprise value₹M
46.84
52.34
53.50
57.78
57.55
60.83
57.67
56.57
57.66
66.16
60.72
2.83%
3.15%
34
142.6
LT debt₹M
80.45
80.47
77.92
86.87
84.37
78.55
90.99
98.75
105.8
119.9
285.7
7.29%
4.88%
65
Revenue
₹228.7M
2.44%
1.00×
Cost of revenue
₹145.8M
2.32%
0.99×
Operating expenses
₹36.84M
3.65%
1.12×
Property and equipment
15.98%
Spread over hurdle
(6.55%)