134.5
Revenue₹M
169.2
170.2
171.2
168.4
173.8
172.5
177.0
174.6
176.9
180.2
149.0
0.73%
0.80%
23
11.31
Revenue growth%
27.35
26.43
25.42
27.42
29.77
29.37
29.06
28.27
27.48
26.00
18.44
28.27
27.45
50
14.49
Gross margin%
27.39
25.31
25.24
27.98
27.39
29.92
27.49
28.72
26.96
29.48
22.30
28.72
27.44
58
9.94
Operating margin%
12.68
15.24
14.55
14.99
13.70
13.93
13.05
15.16
17.39
18.03
26.90
15.16
14.77
53
24.82
Net margin%
3.67
0.69
0.40
0.40
2.13
4.12
4.74
2.11
1.32
0.40
4.10
2.11
1.71
9
26.02
P/E ratio (avg)x
22.00
19.89
17.85
16.46
15.55
13.95
15.17
14.07
13.15
14.04
31.44
14.04
15.36
73
8.140
EV/EBITx
22.91
25.93
25.10
29.26
33.27
37.14
35.55
38.40
37.99
39.94
26.25
37.99
34.41
68
13.69
FCF yield (avg)%
14.32
15.30
17.65
17.40
17.36
19.63
19.17
20.52
21.22
21.42
19.03
20.52
18.41
10
11.58
FCF margin%
24.46
21.87
19.96
17.58
14.80
17.75
20.69
18.81
16.41
13.57
9.15
17.75
18.28
57
1.171
FCF / Net incomex
1.117
1.162
1.301
1.519
1.747
2.097
2.530
2.561
2.854
3.433
1.275
2.561
1.922
50
9.52
ROIC%
10.76
10.49
11.72
11.86
9.87
10.01
8.33
10.76
8.94
9.59
2.48
9.59
10.25
69
21.19
Return on equity%
2.58
1.09
2.70
3.60
6.09
8.70
9.18
12.11
11.18
11.72
14.30
11.18
7.40
73
3.31
Return on assets%
3.75
3.56
2.33
2.19
3.40
3.70
3.87
3.74
3.83
3.82
7.79
3.82
3.72
79
3.78
EPS₹
4.96
5.64
5.92
6.89
6.51
6.24
6.69
6.34
7.14
7.09
4.16
1.71%
3.60%
—
20.90
EPS growth%
22.97
25.48
25.05
27.24
28.77
27.35
25.74
25.89
25.18
24.33
19.30
25.74
25.61
17
2.96
Bookvalue per sh₹
1.54
1.68
1.80
2.10
2.07
2.27
2.67
2.83
2.95
2.98
5.16
7.62%
6.58%
—
4.68
FCF per share₹
4.82
5.10
4.90
5.23
6.05
6.31
7.09
6.90
6.51
6.84
3.86
2.51%
4.10%
—
4.82
Dividend per sh₹
5.50
6.16
6.16
6.57
7.31
7.66
7.65
8.25
9.75
9.80
1.18
6.02%
6.30%
—
2.50
Div yield (avg)%
8.52
7.02
5.40
3.34
2.52
0.80
2.87
4.28
4.69
6.20
3.99
4.28
4.48
22
4.91
Payout ratio%
0.40
0.40
1.38
0.40
0.40
2.36
2.60
3.55
3.58
1.34
15.45
2.60
1.36
24
22.59
Shares (diluted)M
29.61
27.46
26.51
24.60
26.74
29.11
31.07
30.62
28.37
31.35
22.67
3.23%
0.56%
16
12.43
Buyback yield%
19.53
19.21
17.73
20.07
21.44
19.07
20.28
18.81
15.81
14.22
3.81
18.81
19.14
14
0.434
D/E ratiox
2.087
1.941
2.019
2.308
2.583
2.477
2.300
2.455
2.557
2.795
0.128
2.477
2.382
78
30.00
Enterprise value₹M
195.2
225.5
251.3
280.3
268.2
256.5
272.4
315.7
304.0
310.6
154.0
2.99%
4.36%
75
107.3
LT debt₹M
235.8
243.6
261.1
255.9
299.2
323.5
328.2
344.2
388.4
434.0
38.85
7.72%
6.43%
41
Revenue
₹180.2M
0.80%
1.00×
Cost of revenue
₹119.4M
0.80%
1.00×
Operating expenses
₹36.53M
0.92%
1.01×
Property and equipment
16.14%
Spread over hurdle
28.04%