201.5
Revenue₹M
164.6
174.9
185.1
199.6
215.0
233.0
250.1
265.2
288.2
305.7
212.1
7.30%
6.93%
78
4.29
Revenue growth%
28.16
25.99
25.32
25.29
27.02
27.78
25.49
23.95
25.97
23.34
29.35
25.49
25.73
63
24.20
Gross margin%
19.10
20.70
23.37
21.16
22.61
20.92
23.13
25.47
25.52
26.38
12.11
25.47
22.87
9
18.22
Operating margin%
10.98
8.67
8.44
5.92
8.05
6.54
9.12
7.02
5.94
3.56
24.82
6.54
7.54
71
3.71
Net margin%
20.08
20.26
19.76
19.39
18.71
17.54
14.82
17.74
20.54
20.96
11.33
17.74
19.57
78
29.03
P/E ratio (avg)x
16.14
15.93
15.24
16.68
18.08
20.05
20.06
22.77
22.35
22.44
17.32
22.35
19.06
8
18.56
EV/EBITx
12.57
12.58
12.89
14.23
14.01
14.83
17.30
20.01
20.68
20.67
22.74
20.01
14.53
85
24.14
FCF yield (avg)%
11.14
12.42
14.26
13.73
16.34
17.74
19.12
19.34
18.18
18.83
12.96
18.83
17.04
36
24.83
FCF margin%
19.28
21.12
21.53
23.82
26.63
28.26
25.77
24.96
26.68
28.11
4.37
26.68
25.37
10
0.116
FCF / Net incomex
0.777
0.733
0.807
0.803
0.886
0.884
0.943
0.894
0.804
0.757
1.354
0.884
0.806
26
24.68
ROIC%
5.55
8.27
9.08
9.26
8.59
9.38
12.27
10.94
10.94
13.55
6.25
10.94
9.32
20
24.70
Return on equity%
12.26
11.33
10.43
8.73
7.44
7.11
10.02
12.60
10.46
10.79
29.10
10.46
10.45
55
19.13
Return on assets%
16.01
15.74
14.78
15.95
15.01
15.47
15.25
14.65
14.23
11.65
26.25
14.65
15.13
56
2.18
EPS₹
1.08
1.20
1.38
1.42
1.38
1.31
1.50
1.54
1.59
1.65
2.33
3.66%
4.33%
—
21.66
EPS growth%
29.06
30.28
28.38
25.63
26.01
28.26
28.04
30.61
29.55
28.57
4.09
28.57
28.48
36
1.26
Bookvalue per sh₹
1.90
2.03
2.20
2.49
2.65
2.66
2.44
2.30
2.29
2.51
1.61
(1.10%)
2.45%
—
4.29
FCF per share₹
6.08
6.47
6.46
7.17
6.90
7.53
8.27
9.21
10.12
10.73
0.97
9.24%
6.35%
—
0.92
Dividend per sh₹
2.07
2.14
2.42
2.48
2.71
2.94
3.49
3.54
3.96
4.06
1.82
8.40%
8.19%
—
9.06
Div yield (avg)%
8.17
7.61
5.42
7.71
9.78
6.90
9.72
11.26
9.87
11.82
5.37
9.87
8.95
14
21.07
Payout ratio%
12.51
12.94
12.41
14.95
12.90
12.24
9.62
9.40
7.38
9.46
19.57
9.46
12.32
84
33.91
Shares (diluted)M
32.06
34.79
39.09
42.85
46.52
52.49
57.56
62.84
60.58
54.06
34.89
3.05%
5.47%
21
6.28
Buyback yield%
22.69
23.96
22.75
24.43
21.46
23.12
22.02
19.43
20.91
20.03
5.89
20.91
22.36
21
1.625
D/E ratiox
1.097
1.025
0.936
0.867
0.883
0.914
0.843
0.772
0.820
0.830
0.890
0.830
0.875
83
54.41
Enterprise value₹M
353.6
368.4
363.2
388.3
367.6
355.6
383.7
361.4
370.1
350.4
76.50
(0.95%)
(0.41%)
91
222.1
LT debt₹M
162.9
174.6
194.9
218.9
219.6
225.7
235.3
221.0
223.6
227.2
61.26
0.69%
4.68%
49
Revenue
₹305.7M
6.93%
1.00×
Cost of revenue
₹180.3M
6.80%
0.99×
Operating expenses
₹36.70M
6.68%
0.98×
Property and equipment
15.74%
Spread over hurdle
62.02%