126.4
Revenue₹M
213.4
221.5
229.9
235.5
248.4
262.3
278.6
292.7
301.3
311.2
135.2
4.61%
4.27%
25
5.57
Revenue growth%
20.52
19.83
17.95
16.97
16.89
14.19
13.30
15.60
15.20
17.76
17.63
15.20
16.93
58
24.92
Gross margin%
11.03
10.22
11.52
10.55
12.95
11.95
10.33
11.85
9.38
11.74
21.20
11.74
11.28
13
2.64
Operating margin%
16.01
13.90
14.76
12.93
12.91
10.89
8.08
10.88
12.22
9.40
11.74
10.88
12.56
13
10.59
Net margin%
10.66
12.70
13.76
13.78
12.15
14.21
12.40
11.85
14.83
16.17
17.15
14.21
13.23
76
6.011
P/E ratio (avg)x
12.52
13.37
13.75
14.00
12.89
11.08
11.75
12.51
11.58
10.61
33.76
11.58
12.52
63
19.38
EV/EBITx
44.20
49.36
57.18
56.53
65.67
75.83
79.24
92.03
106.2
116.6
15.08
92.03
70.75
48
21.19
FCF yield (avg)%
26.07
23.55
23.88
21.34
22.45
20.82
22.76
22.88
20.03
21.37
26.40
21.37
22.60
31
16.73
FCF margin%
29.59
27.71
24.76
25.65
26.99
25.31
26.84
28.59
29.06
27.79
23.65
27.79
27.35
29
0.497
FCF / Net incomex
0.689
0.664
0.714
0.776
0.854
0.966
1.008
1.059
1.128
1.189
0.468
1.059
0.910
34
21.93
ROIC%
18.24
17.44
18.77
17.72
19.46
16.71
19.23
21.48
23.38
25.69
15.72
21.48
19.00
34
29.02
Return on equity%
12.44
14.55
14.54
12.94
12.36
13.07
10.49
9.22
9.45
6.78
9.23
9.45
12.40
20
23.09
Return on assets%
16.26
18.69
20.96
18.62
18.22
19.97
17.61
20.17
22.41
19.48
9.60
19.97
19.09
74
4.14
EPS₹
7.03
6.56
6.79
7.38
7.38
7.97
7.72
7.24
7.52
6.79
4.37
(1.67%)
0.31%
—
26.80
EPS growth%
9.33
9.13
7.58
9.58
10.01
10.58
11.24
11.96
11.86
11.54
21.40
11.54
10.30
81
7.96
Bookvalue per sh₹
6.66
7.25
6.97
7.01
7.78
8.11
8.48
8.13
9.68
10.92
1.85
7.04%
6.42%
—
4.13
FCF per share₹
3.03
3.42
3.51
3.90
3.85
4.05
4.25
4.39
4.44
5.06
3.15
5.63%
6.18%
—
1.69
Dividend per sh₹
2.88
3.10
3.46
3.63
3.72
3.66
4.00
3.72
3.58
3.96
7.23
1.25%
4.06%
—
21.35
Div yield (avg)%
3.14
3.11
2.27
2.74
2.81
1.33
0.49
3.25
2.26
1.56
17.91
1.56
2.50
32
25.40
Payout ratio%
10.75
13.31
12.93
15.71
17.83
17.34
14.52
13.43
11.00
9.92
15.72
13.43
13.37
37
23.14
Shares (diluted)M
31.68
32.96
34.92
35.23
41.67
46.52
54.35
60.52
59.83
69.77
22.47
10.86%
9.71%
91
21.36
Buyback yield%
13.03
15.63
17.16
17.44
19.55
17.92
18.13
20.94
20.66
20.22
25.14
20.22
18.03
36
1.309
D/E ratiox
2.490
2.744
3.016
3.449
3.532
3.592
3.880
4.174
4.938
5.244
0.970
4.174
3.562
85
140.6
Enterprise value₹M
307.3
337.3
313.4
298.1
330.6
310.2
347.2
378.1
367.7
395.3
36.99
3.64%
2.27%
39
37.77
LT debt₹M
77.80
81.31
88.20
95.11
100.1
112.6
108.4
105.0
107.5
119.0
193.7
3.52%
5.43%
90
Revenue
₹311.2M
4.27%
1.00×
Cost of revenue
₹217.9M
4.27%
1.00×
Operating expenses
₹50.69M
3.89%
0.96×
Goodwill & intangibles
19.17%
Property and equipment
17.30%
Spread over hurdle
(10.73%)