93.80
Revenue₹M
165.0
176.5
186.2
198.4
210.8
226.0
239.8
259.1
275.3
291.3
104.9
6.68%
6.55%
63
9.97
Revenue growth%
22.79
20.40
20.46
21.07
21.51
19.31
19.54
18.99
17.02
18.13
18.45
18.99
19.97
95
19.04
Gross margin%
12.59
12.90
15.66
13.94
13.73
11.07
12.76
14.08
15.23
13.23
21.42
13.23
13.48
59
2.47
Operating margin%
8.50
7.85
4.89
5.88
3.43
3.60
1.67
0.82
0.42
0.40
28.24
0.82
3.52
73
13.74
Net margin%
10.51
11.13
11.35
10.31
11.03
9.15
6.27
5.54
8.06
8.45
17.18
8.06
9.73
78
27.17
P/E ratio (avg)x
26.52
29.80
31.82
35.22
37.75
38.95
38.98
43.25
43.08
48.20
31.24
43.08
38.35
46
13.87
EV/EBITx
33.27
31.26
35.95
34.32
32.80
30.60
30.80
32.48
33.41
31.69
22.91
31.69
32.64
8
27.60
FCF yield (avg)%
25.50
27.80
27.66
30.20
30.91
29.29
31.16
33.59
31.33
30.21
11.07
31.16
30.20
53
25.72
FCF margin%
15.34
14.94
16.17
14.72
13.28
12.36
12.20
13.76
15.73
13.18
11.47
13.18
14.24
84
1.182
FCF / Net incomex
0.670
0.716
0.764
0.727
0.637
0.573
0.604
0.517
0.503
0.494
1.040
0.517
0.620
69
6.29
ROIC%
14.82
13.40
15.04
15.25
17.60
20.10
21.61
20.07
20.25
19.82
29.47
20.10
18.71
57
8.94
Return on equity%
14.72
13.17
12.11
14.33
15.90
17.82
18.83
17.46
19.01
20.09
16.01
18.83
16.68
88
11.70
Return on assets%
3.47
4.15
3.60
1.97
0.40
2.95
1.17
3.99
1.45
2.34
2.80
2.34
2.64
44
8.54
EPS₹
2.17
2.27
2.43
2.32
2.16
2.08
2.25
2.26
2.15
2.01
8.84
(1.49%)
0.11%
—
19.11
EPS growth%
22.23
23.09
20.49
22.44
21.29
22.21
22.41
20.05
19.68
22.32
10.57
22.21
22.22
51
2.12
Bookvalue per sh₹
5.32
5.00
4.62
4.33
4.35
4.05
4.46
4.21
4.19
4.72
4.19
1.66%
(2.30%)
—
5.97
FCF per share₹
10.26
12.21
14.11
15.38
16.00
18.81
21.10
22.30
25.68
25.97
5.34
10.17%
10.80%
—
6.62
Dividend per sh₹
4.18
4.35
4.42
4.67
4.39
4.09
3.65
3.39
3.33
2.91
8.61
(7.91%)
(3.30%)
—
10.71
Div yield (avg)%
7.32
9.76
12.05
13.41
15.23
14.37
15.36
17.38
18.99
18.54
18.90
17.38
14.80
28
18.61
Payout ratio%
22.67
22.68
21.55
18.60
17.73
16.32
15.19
15.58
15.82
15.80
9.44
15.80
17.03
35
27.35
Shares (diluted)M
35.49
38.67
43.98
42.07
39.81
37.01
38.95
42.43
44.61
49.60
27.13
4.49%
3.56%
79
27.44
Buyback yield%
27.57
29.10
26.65
28.80
29.63
26.64
29.34
31.89
31.75
31.23
4.14
31.23
29.22
36
1.074
D/E ratiox
0.938
0.942
0.987
1.066
1.025
1.002
1.143
1.237
1.403
1.655
1.014
1.237
1.045
54
69.19
Enterprise value₹M
268.7
300.2
319.7
376.1
386.4
459.8
536.1
583.0
580.1
657.2
146.0
11.21%
9.12%
24
246.6
LT debt₹M
198.5
191.8
191.8
182.3
183.3
197.0
184.9
200.6
205.2
233.6
73.82
4.97%
2.10%
63
Revenue
₹291.3M
6.55%
1.00×
Cost of revenue
₹168.1M
6.34%
0.98×
Operating expenses
₹67.79M
7.16%
1.06×
Property and equipment
18.47%
Goodwill & intangibles
16.47%
Spread over hurdle
(7.21%)