426.8
Revenue₹M
430.0
452.0
466.2
487.9
492.4
508.2
531.6
547.8
557.2
558.9
441.9
2.57%
2.92%
50
16.37
Revenue growth%
16.00
13.45
10.91
12.81
11.56
11.08
13.30
11.87
11.55
11.74
16.45
11.74
11.80
44
25.18
Gross margin%
19.25
17.01
14.60
13.68
14.58
13.24
15.06
17.60
16.75
15.82
23.56
15.82
15.44
82
4.47
Operating margin%
29.30
28.55
26.87
26.34
28.68
30.39
32.72
32.17
33.00
35.48
14.12
32.72
29.85
66
26.23
Net margin%
9.45
10.13
11.35
13.65
14.17
12.36
13.29
11.38
12.11
10.94
24.29
12.11
11.75
32
22.51
P/E ratio (avg)x
33.21
32.10
31.31
35.78
36.07
36.60
41.41
43.82
48.08
55.19
8.032
43.82
36.34
87
34.76
EV/EBITx
33.30
36.38
36.12
36.89
38.46
35.30
32.32
35.10
33.05
30.37
20.57
33.05
35.20
70
9.21
FCF yield (avg)%
19.48
16.75
18.98
20.88
23.22
23.77
21.22
23.74
21.38
19.20
18.76
21.38
21.05
6
25.83
FCF margin%
9.08
10.49
11.59
10.22
11.11
13.94
11.95
12.69
13.99
15.51
5.51
13.94
11.77
38
0.129
FCF / Net incomex
1.151
1.185
1.369
1.260
1.294
1.265
1.334
1.352
1.463
1.690
0.253
1.352
1.314
62
5.06
ROIC%
11.51
13.16
15.85
18.39
15.59
14.69
12.07
12.39
14.63
13.00
15.49
13.00
13.90
84
15.91
Return on equity%
3.18
4.60
4.27
5.07
7.11
9.69
7.60
10.19
8.07
10.39
8.95
9.69
7.35
86
13.50
Return on assets%
13.00
12.16
12.70
13.24
13.01
10.48
8.82
10.08
7.13
7.19
7.51
8.82
11.32
66
12.36
EPS₹
31.01
30.92
32.43
31.99
33.53
39.38
42.29
50.51
49.37
52.65
12.99
9.45%
5.77%
—
25.38
EPS growth%
8.04
5.35
2.62
3.99
3.56
4.80
4.95
6.80
8.31
11.01
9.53
6.80
5.15
37
6.74
Bookvalue per sh₹
9.62
8.44
9.03
9.03
8.27
8.87
8.97
9.31
8.85
7.89
8.60
(0.92%)
(2.20%)
—
21.00
FCF per share₹
9.52
9.57
11.04
12.62
12.31
12.66
13.72
14.58
15.96
16.15
18.35
5.58%
4.98%
—
7.05
Dividend per sh₹
8.46
8.25
8.35
9.36
9.90
8.97
8.78
9.18
10.27
10.79
19.17
1.73%
2.06%
—
7.73
Div yield (avg)%
21.48
24.43
26.64
29.54
29.98
30.38
32.18
32.73
31.72
32.77
22.53
32.18
30.18
36
19.26
Payout ratio%
2.99
0.51
3.42
0.71
1.45
3.46
5.49
2.75
0.88
3.20
7.08
3.20
2.87
24
10.41
Shares (diluted)M
12.35
11.26
10.30
10.41
10.98
11.49
10.60
11.17
9.978
10.37
10.34
(1.14%)
(2.72%)
26
28.15
Buyback yield%
31.58
32.55
32.42
29.73
28.86
29.98
31.05
28.09
25.84
28.55
18.56
28.55
29.85
10
0.608
D/E ratiox
1.414
1.528
1.684
1.923
1.946
2.265
2.269
2.239
2.229
2.379
1.292
2.265
2.088
34
286.3
Enterprise value₹M
107.3
104.2
116.3
107.8
117.7
107.7
115.1
120.7
137.1
155.5
322.3
5.74%
2.89%
52
214.1
LT debt₹M
92.38
103.2
113.0
122.2
141.1
169.4
194.2
193.6
213.9
249.6
84.97
12.09%
12.02%
68
Revenue
₹558.9M
2.92%
1.00×
Cost of revenue
₹391.2M
2.92%
1.00×
Operating expenses
₹109.4M
2.89%
1.00×
Property and equipment
14.65%
Goodwill & intangibles
14.63%
Spread over hurdle
(9.89%)