83.27
Revenue₹M
328.0
337.9
348.2
364.8
383.2
407.5
430.0
444.7
454.9
467.7
87.76
4.06%
4.27%
57
13.70
Revenue growth%
11.97
11.60
13.59
14.04
13.16
13.58
15.43
12.70
11.71
10.38
15.31
12.70
12.93
54
24.25
Gross margin%
10.80
10.04
11.20
11.74
9.92
8.25
11.25
9.43
10.84
12.26
2.63
10.84
10.82
78
3.23
Operating margin%
33.91
33.86
33.33
30.70
33.66
33.17
31.64
29.15
26.17
23.21
11.06
29.15
32.40
26
14.06
Net margin%
20.67
23.44
22.10
24.27
26.18
26.01
27.81
29.68
27.67
28.45
16.06
27.81
26.10
73
22.60
P/E ratio (avg)x
30.21
29.60
30.04
26.82
27.28
26.22
27.80
26.38
23.82
25.43
14.89
26.22
27.05
38
24.46
EV/EBITx
37.95
44.83
47.56
51.18
51.62
60.49
70.12
81.03
82.29
95.99
23.77
81.03
56.05
83
18.72
FCF yield (avg)%
14.05
15.50
17.21
17.55
18.10
16.67
19.44
19.96
21.33
20.94
13.57
19.96
17.83
71
24.47
FCF margin%
13.33
10.57
8.62
7.55
10.51
12.78
11.86
14.12
14.79
16.95
24.32
14.12
12.32
66
1.352
FCF / Net incomex
1.218
1.290
1.258
1.371
1.438
1.567
1.500
1.702
1.638
1.886
1.443
1.638
1.469
47
11.73
ROIC%
22.62
22.39
21.50
20.86
20.38
23.26
23.91
25.01
26.97
27.25
5.34
25.01
22.94
67
10.86
Return on equity%
7.81
8.55
9.27
10.95
10.84
13.40
15.72
16.24
17.05
18.48
23.93
16.24
12.17
70
19.80
Return on assets%
18.33
21.06
20.86
18.01
16.33
18.36
18.83
20.94
20.43
19.93
21.29
19.93
19.38
59
0.49
EPS₹
1.30
1.43
1.60
1.85
2.09
2.14
2.26
2.65
2.96
3.07
0.54
8.03%
8.81%
—
6.23
EPS growth%
25.17
25.59
23.13
25.80
26.06
24.48
25.31
26.46
28.40
26.53
16.44
26.46
25.70
41
0.47
Bookvalue per sh₹
0.37
0.37
0.34
0.29
0.25
0.25
0.25
0.25
0.25
0.22
0.58
(2.40%)
(4.15%)
—
0.70
FCF per share₹
0.30
0.32
0.33
0.36
0.34
0.33
0.32
0.29
0.32
0.31
0.50
(2.04%)
0.25%
—
0.32
Dividend per sh₹
0.33
0.34
0.33
0.31
0.30
0.28
0.28
0.31
0.31
0.33
0.44
1.98%
0.41%
—
25.35
Div yield (avg)%
30.26
31.99
34.81
31.93
33.36
35.08
36.74
38.55
40.39
42.08
8.75
38.55
34.95
95
24.07
Payout ratio%
17.67
17.41
15.56
18.00
20.30
22.62
21.50
22.02
19.93
17.59
7.80
21.50
18.97
52
265.3
Shares (diluted)M
315.2
340.6
399.7
472.3
491.9
480.2
479.7
468.6
496.7
538.5
265.9
1.83%
6.09%
60
24.99
Buyback yield%
2.01
1.90
4.72
5.78
6.97
5.02
6.49
9.47
8.94
8.80
16.31
8.80
6.14
67
0.215
D/E ratiox
1.483
1.531
1.464
1.350
1.306
1.215
1.274
1.232
1.305
1.166
1.609
1.232
1.305
79
315.4
Enterprise value₹M
115.8
119.6
113.5
106.9
120.5
133.5
151.1
148.4
168.9
173.6
145.4
7.57%
4.51%
27
451.4
LT debt₹M
340.9
400.2
439.4
499.5
541.6
543.4
634.5
733.9
795.4
799.7
60.53
8.11%
8.67%
6
Revenue
₹467.7M
4.27%
1.00×
Cost of revenue
₹326.3M
4.31%
1.00×
Operating expenses
₹82.54M
3.90%
0.96×
Property and equipment
15.82%
Spread over hurdle
(11.65%)