216.2
Revenue₹M
220.2
232.4
240.2
246.3
261.8
278.3
292.3
307.5
313.5
326.9
221.1
4.54%
4.38%
26
11.13
Revenue growth%
26.89
24.28
26.18
25.57
26.00
26.85
26.58
26.20
27.45
30.10
28.20
26.85
26.39
22
8.59
Gross margin%
25.41
23.58
21.60
19.62
21.37
23.22
21.44
19.61
20.92
19.78
8.20
20.92
21.40
57
27.64
Operating margin%
25.01
22.07
23.17
25.62
24.70
24.54
24.41
24.06
22.93
22.65
19.48
24.06
24.24
78
22.57
Net margin%
7.14
8.61
7.73
8.37
6.05
5.40
5.85
8.51
7.06
7.45
7.95
7.06
7.30
14
27.67
P/E ratio (avg)x
18.57
18.90
19.20
19.27
17.24
17.27
15.88
16.87
18.61
18.84
31.17
17.27
18.59
70
30.61
EV/EBITx
24.88
22.83
21.95
21.68
19.89
20.86
22.00
20.96
18.26
16.39
23.76
20.86
21.32
11
20.90
FCF yield (avg)%
14.69
12.15
9.55
9.65
7.04
5.03
2.47
1.23
1.52
4.45
29.04
2.47
6.03
54
12.20
FCF margin%
24.02
22.28
22.15
24.67
26.01
28.94
29.44
31.84
31.24
33.28
3.45
31.24
27.47
28
0.479
FCF / Net incomex
1.030
1.020
0.962
1.065
1.186
1.137
1.185
1.166
1.080
1.044
0.588
1.137
1.073
38
2.35
ROIC%
30.11
27.76
25.58
24.22
23.26
23.92
21.43
20.72
22.09
23.39
21.97
22.09
23.66
83
7.43
Return on equity%
7.09
4.13
1.43
1.44
1.47
2.21
5.08
7.27
7.44
7.11
13.30
7.11
4.60
59
4.26
Return on assets%
3.37
3.10
3.69
0.87
0.40
0.40
0.40
0.40
1.49
0.67
15.10
0.40
0.77
55
5.80
EPS₹
1.92
2.06
2.16
2.37
2.46
2.78
2.60
2.91
3.23
3.06
6.13
4.42%
5.79%
—
17.09
EPS growth%
16.55
17.46
15.42
14.08
13.29
15.62
15.47
18.18
20.35
19.55
14.81
18.18
16.08
62
2.98
Bookvalue per sh₹
3.58
3.46
3.52
3.33
3.39
3.85
4.01
4.42
4.24
4.63
1.59
6.43%
2.23%
—
1.87
FCF per share₹
5.90
5.30
5.46
5.83
5.05
4.60
4.69
4.33
4.21
3.67
2.07
(6.16%)
(4.35%)
—
2.85
Dividend per sh₹
2.83
2.87
3.06
2.93
2.90
2.94
3.50
3.64
3.73
4.16
3.20
7.50%
5.35%
—
19.97
Div yield (avg)%
4.18
5.22
6.78
8.16
7.91
7.23
6.13
7.03
9.47
11.71
20.00
7.23
7.13
55
26.42
Payout ratio%
21.11
22.64
25.10
26.29
25.97
23.24
22.05
21.69
21.77
19.68
12.12
21.77
22.34
82
23.02
Shares (diluted)M
21.85
20.57
18.32
17.30
15.56
15.00
13.51
12.51
12.93
11.99
22.60
(5.08%)
(5.69%)
74
8.13
Buyback yield%
0.40
0.40
3.38
2.16
1.31
1.24
0.40
0.40
2.18
0.40
14.37
0.40
0.82
63
1.099
D/E ratiox
2.969
3.192
3.615
4.028
4.493
4.822
5.206
5.338
6.413
6.589
0.187
5.338
4.658
83
112.3
Enterprise value₹M
43.68
46.59
48.27
54.76
52.16
50.80
49.56
55.48
63.02
66.68
90.78
5.04%
5.15%
32
16.98
LT debt₹M
398.9
468.4
489.4
474.1
512.3
564.9
654.0
726.9
749.4
826.9
36.95
10.05%
7.93%
55
Revenue
₹326.9M
4.38%
1.00×
Cost of revenue
₹184.4M
4.49%
1.01×
Operating expenses
₹58.96M
4.32%
0.99×
Property and equipment
16.99%
Goodwill & intangibles
14.83%
Spread over hurdle
(0.81%)