53.88
Revenue₹M
141.9
143.9
146.9
152.6
154.0
156.0
160.1
160.0
161.3
164.6
55.32
1.34%
1.62%
5
6.51
Revenue growth%
22.58
24.74
23.30
21.46
19.45
18.91
21.80
22.72
24.11
21.93
23.81
21.93
22.25
5
21.99
Gross margin%
30.04
30.93
33.83
31.64
30.01
30.99
30.45
31.03
33.81
34.79
19.18
31.03
31.01
60
14.48
Operating margin%
32.88
33.24
30.98
31.73
29.41
30.83
29.93
32.32
34.03
34.02
27.05
32.32
32.02
8
20.76
Net margin%
27.97
28.35
28.99
28.42
25.54
25.07
27.49
26.74
26.22
28.59
22.33
26.74
27.73
74
13.71
P/E ratio (avg)x
8.379
8.965
9.450
9.893
9.826
9.796
9.419
10.40
11.27
10.26
12.89
10.26
9.811
92
22.29
EV/EBITx
23.07
21.03
20.80
21.12
19.89
21.91
20.17
18.67
19.18
20.65
13.36
20.17
20.72
50
13.41
FCF yield (avg)%
10.55
12.72
10.99
8.65
10.21
12.69
10.99
10.29
8.03
9.79
10.22
10.29
10.42
61
26.71
FCF margin%
15.93
15.41
16.20
18.89
18.51
20.10
20.79
18.60
17.03
16.01
27.10
18.60
17.77
92
0.195
FCF / Net incomex
0.917
0.980
0.877
0.759
0.758
0.741
0.717
0.636
0.614
0.555
1.183
0.636
0.749
22
3.02
ROIC%
4.58
1.67
2.41
3.84
2.96
4.09
1.29
0.40
0.40
1.51
13.59
1.29
2.04
27
26.55
Return on equity%
15.03
12.71
14.19
15.30
12.50
14.05
11.78
11.80
12.99
10.42
12.14
11.80
12.85
70
23.65
Return on assets%
23.97
25.00
27.99
29.89
27.68
30.56
30.13
32.93
33.16
30.54
23.50
30.56
30.01
31
85.02
EPS₹
96.27
112.09
119.24
121.67
140.64
157.03
158.72
151.11
167.27
170.52
90.20
3.93%
6.77%
—
5.44
EPS growth%
23.17
23.01
24.23
25.18
27.91
26.57
26.50
25.69
22.78
21.92
13.92
25.69
24.71
59
17.70
Bookvalue per sh₹
35.97
34.25
34.96
37.12
38.44
38.31
36.98
37.36
32.92
28.24
55.25
(5.98%)
(3.13%)
—
51.83
FCF per share₹
39.37
45.16
52.99
52.33
54.88
53.71
62.84
65.64
70.81
70.53
65.02
5.15%
5.65%
—
12.78
Dividend per sh₹
57.24
64.17
70.53
67.79
69.11
73.12
75.72
70.00
69.23
73.88
19.66
1.34%
3.56%
—
22.88
Div yield (avg)%
3.41
2.25
0.40
0.40
2.24
0.69
1.97
1.90
4.40
5.11
14.62
1.97
2.10
37
10.32
Payout ratio%
9.87
10.01
8.19
10.74
8.38
6.29
8.22
7.13
9.37
6.88
27.26
7.13
8.30
56
0.352
Shares (diluted)M
0.517
0.522
0.534
0.627
0.648
0.663
0.632
0.666
0.739
0.733
0.348
2.52%
4.96%
5
17.82
Buyback yield%
12.85
12.38
13.98
14.63
16.73
17.76
17.88
17.93
18.05
19.81
27.01
17.93
17.25
87
0.208
D/E ratiox
1.391
1.586
1.735
1.779
1.777
1.871
1.829
2.043
2.388
2.431
1.418
2.043
1.804
59
10.76
Enterprise value₹M
14.92
13.98
13.56
12.44
11.87
11.67
11.81
13.01
12.85
12.67
36.93
1.31%
(2.31%)
90
45.56
LT debt₹M
51.66
56.92
61.14
62.63
69.64
77.22
79.91
93.43
110.5
124.7
23.78
12.36%
10.86%
46
Revenue
₹164.6M
1.62%
1.00×
Cost of revenue
₹115.2M
1.62%
1.00×
Operating expenses
₹23.40M
1.18%
0.96×
Property and equipment
18.52%
Spread over hurdle
(1.48%)