199.6
Revenue₹M
249.5
270.1
290.3
306.8
328.3
343.6
360.5
386.2
412.9
434.0
210.2
5.74%
6.28%
26
16.99
Revenue growth%
13.54
14.94
17.38
16.60
16.54
15.73
16.62
18.27
19.35
19.53
19.39
18.27
16.61
79
29.13
Gross margin%
12.52
12.90
15.76
13.01
14.69
14.33
11.62
10.78
8.56
8.60
6.98
10.78
12.71
50
22.57
Operating margin%
5.13
4.66
6.14
8.19
5.73
6.60
6.09
3.17
5.49
2.56
18.54
5.49
5.61
66
13.97
Net margin%
12.87
10.14
13.00
14.52
12.41
12.21
13.13
10.65
12.28
12.18
4.90
12.21
12.35
20
34.23
P/E ratio (avg)x
10.46
10.61
11.26
11.68
13.50
13.38
14.36
14.45
13.98
16.09
25.16
14.36
13.44
7
26.87
EV/EBITx
21.54
24.28
29.02
29.25
34.39
35.78
36.97
43.36
50.03
58.04
24.45
43.36
35.08
19
14.33
FCF yield (avg)%
27.47
29.55
27.34
26.38
25.53
25.54
22.65
20.14
18.84
16.18
11.04
20.14
25.54
6
8.37
FCF margin%
3.01
0.40
1.59
4.21
6.74
6.11
7.44
5.47
3.94
5.90
20.05
5.90
4.84
31
0.497
FCF / Net incomex
1.262
1.253
1.288
1.238
1.242
1.355
1.250
1.200
1.263
1.321
0.221
1.263
1.257
69
6.39
ROIC%
24.76
26.46
25.52
23.28
21.94
24.26
26.82
29.57
28.49
25.52
14.30
26.82
25.52
23
12.73
Return on equity%
5.94
8.60
8.51
6.81
4.69
2.77
2.24
1.40
4.14
5.88
19.34
2.77
5.28
78
17.94
Return on assets%
31.32
29.24
29.85
32.79
30.50
31.42
30.70
32.63
35.22
36.70
20.30
32.63
31.37
30
14.08
EPS₹
22.48
24.75
25.56
29.51
29.04
27.83
32.94
39.14
45.84
44.29
15.77
8.81%
7.65%
—
28.61
EPS growth%
8.53
10.97
9.04
10.29
7.49
10.28
8.64
11.31
10.49
11.78
17.79
10.49
10.28
75
22.64
Bookvalue per sh₹
14.58
12.97
12.90
12.71
12.11
12.34
13.61
13.48
13.43
12.37
20.27
0.43%
(1.84%)
—
23.01
FCF per share₹
25.92
24.87
26.98
30.52
33.18
33.12
32.92
36.46
37.23
39.16
4.04
3.37%
3.84%
—
5.52
Dividend per sh₹
14.66
16.23
15.84
16.65
16.40
15.83
18.24
19.56
20.60
20.40
24.41
4.46%
4.37%
—
23.95
Div yield (avg)%
15.21
13.28
13.96
15.32
13.83
16.02
13.26
11.03
10.07
9.35
16.01
11.03
13.55
42
27.21
Payout ratio%
11.35
11.62
13.43
11.31
9.37
6.48
7.49
7.37
9.37
7.71
16.95
7.49
9.37
82
6.220
Shares (diluted)M
5.189
4.745
4.368
3.998
4.213
4.712
4.285
4.792
5.020
5.208
6.297
4.33%
(0.79%)
33
22.52
Buyback yield%
25.50
23.61
23.26
23.98
26.94
28.98
30.31
31.92
33.60
35.72
2.84
31.92
27.96
7
1.459
D/E ratiox
0.458
0.522
0.516
0.481
0.481
0.469
0.529
0.612
0.679
0.771
0.727
0.612
0.519
16
300.0
Enterprise value₹M
133.0
145.6
142.9
142.4
140.2
152.7
132.4
120.9
114.8
125.0
269.8
(2.27%)
(2.03%)
38
174.8
LT debt₹M
31.31
33.25
36.09
37.61
39.52
35.51
38.75
40.41
39.63
36.75
18.56
(1.44%)
0.65%
37
Revenue
₹434.0M
6.28%
1.00×
Cost of revenue
₹298.3M
6.35%
1.01×
Operating expenses
₹98.86M
6.22%
0.99×
Property and equipment
16.32%
Goodwill & intangibles
16.24%
Spread over hurdle
(6.73%)