39.76
Revenue₹M
384.9
406.0
409.5
424.5
435.8
454.3
475.5
478.3
487.6
514.7
43.26
3.39%
3.07%
12
8.94
Revenue growth%
14.14
14.39
12.76
14.13
13.41
13.69
12.08
9.52
10.81
12.97
11.23
12.08
13.19
74
7.14
Gross margin%
14.37
14.80
15.54
15.61
14.07
14.44
12.97
12.10
11.88
11.57
27.51
12.10
14.22
84
10.04
Operating margin%
9.20
10.33
9.76
12.31
11.80
14.10
13.94
16.40
16.90
15.63
3.45
15.63
13.13
31
2.12
Net margin%
19.77
22.05
19.72
21.32
19.60
19.59
22.53
22.54
25.45
24.86
11.35
22.54
21.69
61
17.48
P/E ratio (avg)x
20.37
21.61
19.81
20.09
18.66
20.29
18.75
19.85
17.89
18.07
37.13
18.75
19.83
88
26.37
EV/EBITx
13.50
13.70
16.11
15.45
16.97
18.45
20.37
20.56
20.23
19.62
10.36
20.23
17.71
44
14.78
FCF yield (avg)%
9.32
9.79
8.33
9.63
7.05
6.37
6.02
3.43
3.05
4.31
8.31
4.31
6.71
66
15.10
FCF margin%
25.46
22.50
24.88
22.48
23.03
20.52
22.70
24.41
23.04
21.53
6.79
22.70
22.87
45
0.353
FCF / Net incomex
0.574
0.621
0.630
0.709
0.791
0.907
1.039
1.059
1.096
1.311
0.679
1.059
0.849
48
19.09
ROIC%
29.66
31.01
33.40
30.56
29.34
26.94
28.76
26.67
29.45
30.25
4.11
28.76
29.55
12
13.50
Return on equity%
14.32
17.27
17.54
20.01
22.17
25.01
25.14
23.96
22.71
24.58
21.54
24.58
22.44
19
4.90
Return on assets%
9.06
8.21
10.70
8.20
6.22
4.86
2.35
1.35
3.56
1.44
20.58
2.35
5.54
30
4.37
EPS₹
3.44
3.22
3.25
3.34
3.44
3.85
3.62
3.87
3.77
3.57
4.58
0.72%
0.16%
—
23.32
EPS growth%
24.95
24.03
23.54
25.34
23.05
23.20
23.93
21.25
20.66
21.76
23.63
21.76
23.37
36
3.90
Bookvalue per sh₹
1.85
1.80
1.63
1.60
1.74
1.73
1.85
1.84
1.82
1.70
2.77
(0.57%)
0.01%
—
5.31
FCF per share₹
6.25
6.74
7.48
8.22
8.70
8.91
9.62
8.78
9.92
9.69
2.03
2.17%
5.17%
—
0.83
Dividend per sh₹
3.49
3.66
3.61
3.63
3.25
3.52
3.64
3.38
3.68
3.86
2.44
3.53%
0.56%
—
14.91
Div yield (avg)%
19.63
21.15
18.35
17.87
18.09
20.82
23.22
25.90
25.76
23.20
8.29
23.22
20.99
30
15.69
Payout ratio%
20.24
22.61
22.91
21.29
20.58
20.03
23.01
22.43
21.20
20.22
11.92
21.20
21.25
44
89.72
Shares (diluted)M
119.9
119.7
141.6
161.4
157.7
187.1
207.1
239.8
262.1
285.3
91.44
12.59%
9.71%
75
23.42
Buyback yield%
28.93
27.29
29.94
32.30
33.32
32.64
32.56
33.46
35.62
36.55
22.96
33.46
32.60
21
1.524
D/E ratiox
0.604
0.683
0.679
0.753
0.809
0.810
0.781
0.828
0.805
0.941
1.052
0.810
0.793
93
239.2
Enterprise value₹M
43.45
40.83
38.23
43.17
42.00
43.85
50.26
49.34
52.01
53.89
407.2
5.11%
3.02%
60
74.39
LT debt₹M
34.15
33.89
32.95
34.66
34.77
36.85
39.20
42.19
43.66
40.59
268.4
3.15%
0.82%
44
Revenue
₹514.7M
3.07%
1.00×
Cost of revenue
₹360.3M
3.07%
1.00×
Operating expenses
₹88.77M
2.63%
0.96×
Property and equipment
18.85%
Spread over hurdle
(8.45%)