118.6
Revenue₹M
231.2
232.1
233.5
235.0
237.6
242.0
237.5
232.2
237.3
242.5
127.3
0.41%
0.43%
34
25.57
Revenue growth%
33.52
35.59
37.45
34.83
34.20
33.40
32.54
35.34
34.88
33.03
24.65
33.40
34.51
65
11.75
Gross margin%
12.56
10.62
9.92
11.30
11.95
10.36
8.08
5.30
6.22
4.64
28.73
6.22
10.14
68
2.05
Operating margin%
9.12
7.76
6.96
5.03
6.87
4.14
2.69
1.04
0.43
1.61
24.63
1.61
4.59
29
20.27
Net margin%
13.31
14.34
12.82
12.35
14.34
16.14
16.16
13.84
11.84
9.18
16.02
13.84
13.57
54
8.138
P/E ratio (avg)x
64.30
66.47
69.92
69.81
79.40
78.07
85.74
93.45
107.0
119.6
16.82
93.45
78.74
49
8.457
EV/EBITx
19.12
21.48
20.56
19.83
19.06
19.26
20.62
21.88
22.41
25.14
24.81
21.88
20.59
86
20.13
FCF yield (avg)%
14.01
13.62
13.54
16.53
17.34
17.19
17.92
17.28
17.14
17.67
5.66
17.28
17.17
82
20.77
FCF margin%
20.59
23.33
23.94
23.24
24.11
22.32
20.55
19.26
21.84
20.13
6.45
20.55
22.08
56
0.952
FCF / Net incomex
1.255
1.276
1.419
1.639
1.867
2.138
2.495
2.406
2.617
2.895
0.225
2.495
2.003
71
18.11
ROIC%
25.68
22.75
25.12
22.28
23.78
21.07
18.28
19.82
19.57
18.57
7.28
19.57
21.68
40
13.28
Return on equity%
8.89
8.86
11.84
11.32
11.94
14.13
13.27
12.07
12.11
9.14
22.06
12.11
11.89
10
22.02
Return on assets%
9.92
9.25
7.03
5.11
3.92
6.27
7.31
9.20
11.04
8.58
16.38
8.58
7.94
38
4.78
EPS₹
1.89
1.91
1.74
1.78
1.78
1.79
1.55
1.37
1.46
1.29
5.18
(6.25%)
(4.60%)
—
5.15
EPS growth%
19.21
19.52
18.12
17.95
16.08
13.78
16.30
15.78
15.60
18.59
6.34
15.78
17.13
80
1.33
Bookvalue per sh₹
6.27
6.97
7.26
6.59
7.27
7.93
8.85
9.88
9.74
9.18
2.65
4.79%
3.65%
—
3.13
FCF per share₹
1.86
1.69
1.82
1.89
2.08
2.14
1.95
1.77
1.76
1.71
5.57
(3.80%)
(0.83%)
—
1.33
Dividend per sh₹
6.46
6.75
7.27
7.29
7.94
8.28
9.20
9.14
10.84
11.03
5.59
6.79%
7.42%
—
2.09
Div yield (avg)%
26.61
23.64
22.56
23.86
24.27
26.90
27.50
26.19
23.85
25.64
25.36
26.19
24.95
80
13.23
Payout ratio%
17.68
15.45
13.81
12.10
14.86
13.27
12.14
12.41
13.60
13.66
15.42
13.27
13.63
71
26.78
Shares (diluted)M
25.92
28.56
29.53
31.16
34.27
34.36
36.34
39.39
39.99
39.05
27.19
2.65%
3.57%
37
2.93
Buyback yield%
9.70
10.48
9.74
7.17
7.42
8.32
6.44
5.06
4.83
5.35
21.66
5.35
7.29
55
1.437
D/E ratiox
1.663
1.691
1.669
1.620
1.919
2.295
2.225
2.548
2.978
3.388
0.609
2.548
2.072
64
45.31
Enterprise value₹M
209.5
209.5
236.9
238.3
235.6
261.5
271.3
304.4
348.4
382.9
230.2
10.21%
5.98%
19
293.9
LT debt₹M
62.62
71.00
71.55
79.33
85.82
84.64
84.74
88.92
103.3
118.2
40.83
6.62%
6.57%
64
Revenue
₹242.5M
0.43%
1.00×
Cost of revenue
₹128.1M
0.25%
0.98×
Operating expenses
₹42.58M
0.50%
1.01×
Property and equipment
17.60%
Cash and investments
14.85%
Spread over hurdle
(1.58%)