34.23
Revenue₹M
287.4
302.7
309.5
323.8
333.7
340.1
345.3
360.2
377.1
388.8
36.41
3.10%
3.55%
81
4.69
Revenue growth%
31.47
31.58
31.38
30.40
28.48
26.16
28.22
29.18
28.64
26.59
13.06
28.22
28.91
36
6.02
Gross margin%
27.84
26.96
28.49
30.58
28.00
26.16
28.21
28.76
27.77
29.38
25.20
28.21
28.11
93
7.51
Operating margin%
14.54
12.03
12.29
14.52
14.48
16.95
16.05
15.57
13.62
15.49
24.65
15.57
14.53
21
12.88
Net margin%
14.96
14.94
17.67
16.89
14.50
16.64
16.29
18.49
20.08
17.24
8.93
17.24
16.76
29
7.194
P/E ratio (avg)x
11.90
13.57
12.96
12.85
13.04
14.84
13.62
15.08
16.54
15.36
17.19
15.08
13.59
24
14.38
EV/EBITx
23.46
26.47
30.22
33.23
35.12
39.06
39.98
42.13
47.85
51.85
29.63
42.13
37.09
34
7.06
FCF yield (avg)%
13.52
11.08
8.69
8.06
6.88
6.73
5.54
3.91
5.52
6.78
8.65
5.54
6.83
44
21.31
FCF margin%
12.98
14.53
17.16
18.18
15.42
17.32
19.16
16.32
16.45
16.62
21.02
16.62
16.53
81
0.147
FCF / Net incomex
0.508
0.579
0.547
0.541
0.613
0.685
0.760
0.749
0.700
0.679
1.318
0.700
0.646
64
10.22
ROIC%
26.98
29.13
26.98
29.82
27.15
25.58
23.80
26.10
27.39
26.48
17.35
26.10
26.98
37
12.58
Return on equity%
15.93
14.33
12.44
9.64
10.85
8.69
8.52
10.03
10.43
12.95
23.96
10.03
10.64
28
17.59
Return on assets%
20.69
18.07
16.11
16.95
16.96
13.97
15.86
15.33
17.18
16.82
20.31
15.86
16.88
92
17.96
EPS₹
3.18
2.86
2.87
2.96
2.79
2.65
2.78
2.92
2.86
2.88
19.16
0.64%
(1.81%)
—
28.55
EPS growth%
12.48
12.17
11.61
12.48
14.29
16.48
16.22
17.93
17.08
15.70
4.70
16.48
15.00
57
6.49
Bookvalue per sh₹
17.31
16.57
16.82
15.06
16.85
18.58
19.53
22.03
24.01
24.44
19.28
7.72%
4.38%
—
5.22
FCF per share₹
3.10
3.19
3.00
2.83
2.97
3.23
3.17
2.93
2.70
2.36
6.43
(4.44%)
(3.81%)
—
18.02
Dividend per sh₹
17.54
17.39
19.15
17.82
18.71
17.40
17.15
16.81
18.99
20.51
20.67
1.85%
1.25%
—
11.17
Div yield (avg)%
10.55
12.90
14.07
12.13
10.98
11.32
10.27
8.33
9.25
9.96
12.99
9.96
10.77
40
24.66
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.79
0.40
0.40
2.58
4.60
23.37
0.79
0.40
45
10.12
Shares (diluted)M
15.10
14.72
16.21
18.85
18.61
17.68
19.49
20.61
20.38
21.36
9.855
2.80%
4.09%
77
6.52
Buyback yield%
16.28
15.91
13.57
12.16
13.95
15.29
18.00
19.33
16.65
16.83
17.83
16.83
16.10
36
1.596
D/E ratiox
0.400
0.450
0.478
0.464
0.484
0.546
0.528
0.583
0.540
0.587
0.883
0.546
0.506
66
77.84
Enterprise value₹M
376.4
405.1
442.6
419.8
472.1
511.0
590.4
637.7
733.8
749.5
209.2
9.68%
8.69%
20
216.1
LT debt₹M
382.9
439.3
442.3
423.5
441.8
496.9
500.0
521.4
554.8
513.0
159.8
3.03%
3.71%
90
Revenue
₹388.8M
3.55%
1.00×
Cost of revenue
₹206.5M
3.52%
1.00×
Operating expenses
₹88.67M
3.85%
1.03×
Property and equipment
15.40%
Spread over hurdle
18.39%