231.7
Revenue₹M
245.1
258.6
270.1
282.6
302.5
309.4
323.4
332.6
343.9
365.4
244.0
3.85%
4.78%
88
28.64
Revenue growth%
13.26
15.82
14.48
16.15
18.95
18.99
20.63
19.76
19.90
22.69
13.03
19.90
18.97
58
23.88
Gross margin%
8.93
8.69
11.42
11.27
13.29
11.56
10.07
7.23
9.41
11.78
6.87
10.07
10.67
81
15.50
Operating margin%
25.48
26.58
26.98
26.60
25.82
25.54
27.83
30.14
29.78
32.62
22.45
29.78
26.79
20
14.93
Net margin%
3.71
1.24
1.94
0.40
0.40
2.12
0.40
0.40
3.37
3.13
19.29
2.12
1.59
71
25.89
P/E ratio (avg)x
15.99
16.03
15.72
14.09
14.31
14.44
12.55
10.94
10.63
10.24
16.58
10.94
14.20
14
10.46
EV/EBITx
15.94
16.94
15.29
13.99
14.59
15.69
16.79
14.61
13.46
11.88
24.12
14.61
14.95
90
25.77
FCF yield (avg)%
29.22
31.35
31.95
30.64
28.01
30.44
30.53
31.85
28.90
26.26
22.39
30.44
30.48
15
10.83
FCF margin%
24.69
26.29
23.94
24.83
24.30
27.10
28.62
28.22
29.96
29.86
20.74
28.62
26.69
36
1.776
FCF / Net incomex
2.005
2.092
2.072
2.164
2.410
2.694
3.110
3.127
3.522
3.884
0.120
3.127
2.552
86
23.95
ROIC%
24.01
22.10
21.83
19.51
19.92
22.64
24.03
25.99
25.08
22.78
25.70
24.03
22.71
68
18.87
Return on equity%
19.40
22.31
23.45
22.64
24.19
26.02
23.19
23.45
26.20
27.96
20.35
26.02
23.45
92
22.55
Return on assets%
5.78
6.38
5.41
3.13
0.95
3.26
4.67
4.02
4.60
2.00
17.98
4.02
4.31
94
11.28
EPS₹
6.64
6.41
6.76
7.96
8.16
7.95
7.87
8.03
7.88
9.31
11.64
2.68%
4.40%
—
4.51
EPS growth%
6.08
4.34
5.21
5.99
3.57
3.84
1.70
0.40
0.40
0.40
27.23
0.40
3.71
13
5.07
Bookvalue per sh₹
15.72
16.10
16.37
17.23
16.49
18.23
18.48
16.32
15.87
15.70
6.40
(0.98%)
(0.68%)
—
14.61
FCF per share₹
13.19
11.87
10.99
11.03
12.46
12.96
13.34
12.76
11.61
11.89
11.03
(0.94%)
(0.65%)
—
12.47
Dividend per sh₹
12.85
12.52
12.64
14.50
14.51
14.74
16.34
19.41
20.41
21.70
17.00
8.39%
5.36%
—
5.92
Div yield (avg)%
17.11
18.40
20.34
18.31
17.05
16.70
16.70
17.25
20.19
17.77
23.92
17.25
17.51
63
14.42
Payout ratio%
20.72
23.58
23.69
23.71
22.91
24.15
22.03
20.95
21.10
22.05
30.00
22.03
22.48
94
15.72
Shares (diluted)M
18.20
19.53
20.93
19.91
21.94
22.03
20.18
21.97
24.86
25.31
16.05
2.90%
2.91%
30
12.50
Buyback yield%
3.64
0.87
2.52
3.16
3.21
5.02
5.55
7.69
5.85
7.02
26.28
5.85
4.33
42
0.842
D/E ratiox
1.090
1.177
1.112
1.101
1.200
1.378
1.583
1.528
1.761
2.020
1.251
1.583
1.289
89
297.4
Enterprise value₹M
198.7
217.5
216.4
243.9
268.1
291.7
309.3
364.5
398.2
423.5
449.3
9.57%
9.11%
92
361.1
LT debt₹M
393.2
385.8
459.4
534.9
543.2
645.6
643.2
679.8
721.3
733.7
438.5
6.20%
6.70%
15
Revenue
₹365.4M
4.78%
1.00×
Cost of revenue
₹225.5M
4.47%
0.97×
Operating expenses
₹40.40M
6.00%
1.12×
Property and equipment
20.27%
Spread over hurdle
(2.98%)