162.7
Revenue₹M
182.5
192.5
208.5
224.6
234.1
250.6
261.1
282.7
303.2
318.3
174.4
6.33%
6.56%
11
14.49
Revenue growth%
6.58
6.35
7.03
4.48
4.05
2.87
3.46
5.10
6.51
5.27
14.55
5.10
5.18
19
18.14
Gross margin%
11.92
12.45
12.76
14.01
16.24
13.59
13.91
10.98
12.97
12.11
26.58
12.97
12.87
48
24.47
Operating margin%
10.32
8.26
11.00
9.41
12.04
13.68
13.21
14.02
14.33
15.15
5.84
14.02
12.62
54
4.22
Net margin%
9.79
11.58
9.49
10.13
10.78
11.29
13.51
14.44
16.77
16.64
23.98
14.44
11.44
55
31.77
P/E ratio (avg)x
10.43
10.99
11.19
12.97
14.39
14.77
15.28
17.11
17.00
17.48
22.09
17.00
14.58
61
27.70
EV/EBITx
26.47
28.97
25.83
27.51
25.17
23.85
23.49
24.99
27.24
29.10
37.12
24.99
26.15
36
28.78
FCF yield (avg)%
3.76
6.14
7.05
6.22
9.05
7.64
6.55
6.24
4.30
6.05
11.06
6.24
6.23
47
23.57
FCF margin%
10.19
11.94
13.24
14.04
14.44
15.13
17.97
15.54
17.84
19.74
22.12
17.84
14.79
32
1.352
FCF / Net incomex
1.432
1.608
1.611
1.780
1.958
2.244
2.360
2.147
2.012
2.113
0.734
2.147
1.985
71
11.38
ROIC%
11.15
12.71
13.13
15.78
18.55
20.15
21.49
19.62
18.38
16.91
26.07
19.62
17.65
58
21.40
Return on equity%
15.61
17.72
17.02
16.53
15.99
17.25
15.40
13.67
14.79
16.03
15.10
15.40
16.01
10
23.45
Return on assets%
18.63
17.31
19.68
21.29
20.77
18.77
17.57
19.03
18.89
19.66
28.81
18.89
18.96
57
1.33
EPS₹
1.54
1.40
1.24
1.26
1.15
1.12
1.06
1.05
1.10
1.16
1.47
0.31%
(3.94%)
—
20.83
EPS growth%
8.36
8.98
7.30
9.52
8.26
9.16
8.83
10.78
8.73
9.11
20.43
9.11
8.91
22
1.56
Bookvalue per sh₹
4.23
4.58
5.01
5.28
5.49
5.20
5.50
5.51
5.53
5.41
3.40
(0.31%)
3.30%
—
2.20
FCF per share₹
1.21
1.07
1.13
1.04
0.94
1.01
1.03
1.03
0.93
0.88
3.09
(1.31%)
(2.48%)
—
2.31
Dividend per sh₹
2.43
2.62
2.95
2.91
3.02
2.95
3.35
3.24
3.10
3.00
2.73
(0.09%)
1.22%
—
21.14
Div yield (avg)%
2.18
4.00
6.74
4.95
7.06
6.21
8.31
11.29
8.79
7.13
15.03
8.31
6.90
25
23.26
Payout ratio%
22.42
19.89
21.52
21.12
21.20
18.52
21.45
23.16
25.39
26.55
9.07
23.16
21.48
36
42.36
Shares (diluted)M
43.49
47.38
50.03
50.84
55.63
65.29
61.48
71.16
72.18
69.18
43.51
4.45%
4.49%
26
18.16
Buyback yield%
30.56
31.75
32.01
33.36
35.80
33.44
31.66
29.85
31.57
29.61
13.93
31.57
31.70
8
1.381
D/E ratiox
0.980
1.064
1.179
1.188
1.094
1.080
1.144
1.118
1.032
1.150
1.379
1.118
1.106
65
244.2
Enterprise value₹M
131.9
132.5
151.5
156.4
147.6
154.8
160.9
177.1
175.5
173.0
204.2
3.22%
2.74%
29
12.79
LT debt₹M
167.6
152.7
142.5
157.2
158.5
157.3
152.0
173.4
164.9
172.5
12.86
1.70%
0.08%
80
Revenue
₹318.3M
6.56%
1.00×
Cost of revenue
₹198.7M
6.33%
0.98×
Operating expenses
₹39.96M
7.75%
1.12×
Property and equipment
19.92%
Goodwill & intangibles
17.55%
Spread over hurdle
(2.36%)