91.14
Revenue₹M
322.8
331.2
354.3
366.0
389.0
411.4
438.1
470.9
488.2
519.1
98.43
5.94%
5.49%
58
24.94
Revenue growth%
7.50
7.06
4.34
3.35
1.89
4.17
6.53
3.78
1.70
0.43
26.47
3.78
3.98
92
29.12
Gross margin%
0.40
0.40
0.40
2.76
3.06
4.08
5.34
4.41
2.75
4.51
19.70
4.41
2.91
25
2.32
Operating margin%
25.51
26.44
29.16
29.24
26.25
24.48
26.90
25.30
24.41
25.21
18.05
25.21
25.88
12
18.94
Net margin%
19.49
17.17
17.60
17.56
18.45
19.06
16.60
16.75
18.26
17.89
13.77
17.89
17.74
68
22.23
P/E ratio (avg)x
21.22
24.28
29.00
29.48
34.03
37.54
39.39
41.81
43.15
48.89
10.79
41.81
35.78
37
22.54
EV/EBITx
16.24
14.11
13.88
12.21
10.67
9.408
10.14
9.913
8.570
8.162
6.809
9.408
10.41
80
29.75
FCF yield (avg)%
29.29
30.95
32.21
32.42
32.35
32.32
31.38
33.86
33.79
31.37
18.65
32.32
32.27
45
22.10
FCF margin%
11.22
10.11
12.58
10.16
9.27
11.36
9.68
11.71
9.72
9.72
4.30
9.72
10.14
83
1.597
FCF / Net incomex
1.921
1.969
2.091
2.037
2.314
2.330
2.381
2.703
3.085
3.618
1.717
2.703
2.322
76
5.12
ROIC%
14.88
17.50
14.90
15.60
18.35
19.52
20.81
23.51
22.02
23.02
9.09
22.02
18.93
77
14.72
Return on equity%
17.16
17.50
16.44
17.03
18.39
18.50
17.37
14.45
15.25
16.57
15.82
16.57
17.09
84
21.06
Return on assets%
11.75
12.13
11.82
10.95
9.63
12.07
14.48
17.38
18.89
21.27
6.74
17.38
12.10
64
2.35
EPS₹
11.79
11.28
11.28
11.73
11.22
11.15
12.45
14.65
14.34
15.78
2.54
7.06%
3.67%
—
17.84
EPS growth%
15.16
12.40
10.36
11.69
9.23
10.30
10.93
10.88
9.92
10.68
2.55
10.68
10.78
5
11.14
Bookvalue per sh₹
10.37
12.15
12.42
11.73
11.91
11.75
11.32
10.69
10.27
10.23
8.03
(2.98%)
1.25%
—
8.89
FCF per share₹
3.53
3.60
3.55
3.76
3.78
3.75
4.02
4.06
4.36
4.80
9.04
4.90%
4.35%
—
8.44
Dividend per sh₹
1.96
2.02
2.27
2.56
2.78
2.94
3.35
3.24
3.40
3.60
7.40
5.31%
5.74%
—
24.24
Div yield (avg)%
23.36
25.43
24.05
22.71
22.08
20.45
19.42
17.99
18.06
20.26
18.36
19.42
21.26
90
10.26
Payout ratio%
26.88
24.30
27.13
28.09
27.09
28.34
28.26
26.47
28.46
28.87
29.59
28.34
27.61
44
29.95
Shares (diluted)M
40.23
47.80
50.26
51.02
61.43
72.46
75.30
91.13
94.94
109.8
29.98
12.32%
10.55%
27
8.42
Buyback yield%
9.01
6.24
8.75
11.37
11.67
11.94
9.44
10.97
8.42
5.52
19.69
9.44
9.23
88
0.513
D/E ratiox
0.761
0.837
0.833
0.821
0.754
0.768
0.787
0.881
0.916
0.958
0.454
0.881
0.827
34
170.0
Enterprise value₹M
427.0
421.0
432.1
427.3
474.8
467.4
454.4
466.7
479.6
434.9
343.0
(1.74%)
1.18%
55
605.6
LT debt₹M
171.8
170.0
182.7
180.3
209.1
240.6
249.2
247.5
262.9
246.1
532.3
3.31%
3.87%
88
Revenue
₹519.1M
5.49%
1.00×
Cost of revenue
₹363.3M
5.49%
1.00×
Operating expenses
₹111.5M
6.14%
1.06×
Spread over hurdle
12.90%