170.3
Revenue₹M
193.4
207.0
224.7
241.5
266.0
288.5
308.8
337.8
364.2
387.3
178.6
7.80%
8.17%
37
25.57
Revenue growth%
26.62
26.74
26.41
23.87
25.64
25.73
22.79
23.01
20.23
17.38
29.03
22.79
24.76
6
19.04
Gross margin%
25.28
24.08
26.02
24.97
27.17
29.54
28.34
25.49
24.52
25.50
29.47
25.50
25.49
91
10.93
Operating margin%
28.62
25.84
23.57
21.90
19.66
19.43
19.36
18.25
17.58
17.92
16.71
18.25
19.54
72
12.08
Net margin%
5.28
7.70
8.71
11.29
11.21
10.62
10.71
11.75
9.82
8.67
28.54
10.62
10.22
48
27.26
P/E ratio (avg)x
29.15
28.29
31.28
27.98
29.38
27.78
27.54
29.21
32.30
30.07
31.41
29.21
29.18
6
31.17
EV/EBITx
13.46
13.45
14.37
15.12
12.86
13.94
12.90
11.27
11.62
12.44
31.70
12.44
13.18
8
15.65
FCF yield (avg)%
29.06
26.48
28.65
28.01
28.45
26.23
26.90
24.34
22.21
22.75
18.42
24.34
26.69
12
18.26
FCF margin%
11.35
11.47
13.56
11.96
14.92
14.81
12.60
11.21
9.35
10.34
5.68
11.21
11.71
84
1.084
FCF / Net incomex
2.455
2.537
2.752
2.854
3.336
3.656
4.166
4.195
4.064
4.200
1.526
4.166
3.496
70
17.79
ROIC%
20.82
20.42
23.31
26.14
28.73
26.34
25.54
28.36
30.64
31.89
9.78
28.36
26.24
48
3.35
Return on equity%
33.42
34.42
31.56
30.54
33.50
31.35
31.29
30.02
29.89
27.76
22.17
30.02
31.32
15
29.45
Return on assets%
22.04
21.64
22.18
19.56
16.63
18.42
20.21
18.74
17.03
18.73
10.41
18.73
19.15
24
2.10
EPS₹
3.73
3.68
3.63
3.59
3.79
3.46
3.16
3.08
2.91
3.12
2.33
(3.83%)
(1.10%)
—
25.92
EPS growth%
25.95
28.94
27.99
26.58
23.80
21.84
19.88
21.51
24.31
21.33
13.31
21.51
24.06
53
3.45
Bookvalue per sh₹
8.71
8.49
9.13
9.08
10.37
11.92
11.51
10.75
11.76
10.99
6.48
1.18%
3.06%
—
5.58
FCF per share₹
2.18
2.08
1.92
2.00
1.86
2.01
2.23
2.20
2.44
2.66
7.20
7.40%
1.98%
—
7.79
Dividend per sh₹
7.90
8.85
10.25
11.55
12.42
13.28
15.37
14.90
14.69
15.78
8.56
4.92%
8.27%
—
3.93
Div yield (avg)%
11.74
13.95
16.33
16.54
15.28
15.23
13.88
15.30
17.84
17.81
19.99
15.30
15.29
67
26.68
Payout ratio%
28.73
27.76
27.66
27.72
27.35
29.52
28.37
29.90
32.71
33.26
14.91
29.90
28.55
29
28.59
Shares (diluted)M
40.74
40.39
45.32
48.21
45.56
51.32
49.39
49.75
56.20
55.57
29.67
4.06%
4.12%
48
25.73
Buyback yield%
5.44
4.48
4.17
3.19
4.18
1.89
3.39
5.31
6.64
7.74
5.84
5.31
4.33
28
0.363
D/E ratiox
0.455
0.431
0.410
0.433
0.378
0.401
0.429
0.408
0.357
0.350
1.561
0.401
0.409
6
80.27
Enterprise value₹M
310.1
344.4
329.9
350.5
369.2
393.3
436.4
463.4
534.8
565.8
82.64
8.91%
7.39%
5
37.67
LT debt₹M
316.2
318.0
290.8
287.3
289.5
266.6
268.8
237.0
226.3
225.0
319.7
(4.92%)
(2.77%)
12
Revenue
₹387.3M
8.17%
1.00×
Cost of revenue
₹226.8M
7.98%
0.98×
Operating expenses
₹38.42M
8.54%
1.03×
Property and equipment
17.59%
Spread over hurdle
13.68%