194.6
Revenue₹M
154.7
162.9
173.8
183.9
193.7
207.0
220.9
234.0
253.3
271.8
201.8
7.00%
6.44%
81
3.55
Revenue growth%
4.51
1.57
0.40
0.40
0.49
3.12
2.07
3.66
6.58
5.27
10.16
3.66
2.60
43
11.01
Gross margin%
15.78
13.39
15.27
13.25
10.52
11.26
10.06
10.09
7.83
10.83
29.59
10.09
11.04
78
6.21
Operating margin%
21.95
24.03
22.61
24.66
24.21
23.61
22.82
23.06
25.39
24.90
28.05
23.61
23.82
81
22.99
Net margin%
26.72
28.60
28.50
28.73
28.43
30.90
29.81
30.77
31.35
31.59
9.85
30.90
29.27
33
24.86
P/E ratio (avg)x
38.89
39.81
33.87
33.35
30.52
30.37
30.35
27.05
26.09
25.28
29.52
27.05
30.44
15
12.59
EV/EBITx
33.65
33.90
40.01
45.72
51.15
56.57
55.62
61.05
61.30
59.24
10.53
59.24
53.39
77
3.67
FCF yield (avg)%
32.16
32.83
34.46
36.24
35.08
37.21
37.19
39.52
37.69
37.24
22.76
37.24
36.72
38
11.02
FCF margin%
20.27
18.44
18.77
15.80
15.46
16.58
19.03
21.27
19.26
18.97
26.26
19.03
18.87
72
0.340
FCF / Net incomex
1.651
1.909
2.261
2.397
2.367
2.604
2.901
2.894
3.412
3.838
0.228
2.901
2.501
30
23.15
ROIC%
15.45
15.20
17.23
17.27
15.87
18.43
20.07
19.14
16.60
19.30
17.64
19.14
17.25
25
17.67
Return on equity%
3.62
1.65
1.06
1.04
3.18
3.11
4.26
1.53
0.40
2.03
12.61
2.03
1.84
7
13.15
Return on assets%
27.11
29.70
29.54
32.07
31.41
29.14
30.81
28.01
25.08
25.82
21.92
28.01
29.34
34
4.31
EPS₹
12.01
11.37
11.42
10.96
12.18
13.49
13.68
12.42
13.13
11.92
4.45
(0.43%)
(0.95%)
—
26.49
EPS growth%
7.48
6.42
6.72
6.01
8.66
11.12
12.70
10.62
8.22
6.46
5.67
10.62
7.85
72
2.50
Bookvalue per sh₹
13.37
14.49
15.97
15.18
14.85
14.96
16.59
15.57
17.79
20.12
14.23
6.26%
4.18%
—
3.83
FCF per share₹
6.15
5.78
6.27
6.62
7.34
8.09
8.65
9.73
9.55
9.46
4.60
5.22%
4.26%
—
11.09
Dividend per sh₹
11.66
12.96
12.91
14.63
16.31
17.72
17.00
19.30
20.78
24.69
6.15
8.64%
8.00%
—
9.55
Div yield (avg)%
23.69
21.28
19.45
21.61
19.72
19.69
19.55
18.98
17.78
18.07
14.34
18.98
19.62
10
24.95
Payout ratio%
14.24
13.50
10.65
11.09
13.26
14.20
14.58
13.07
10.88
10.47
3.06
13.07
13.17
26
9.019
Shares (diluted)M
9.187
9.518
9.330
10.87
10.33
11.74
11.18
12.32
14.23
14.71
8.746
7.34%
4.48%
30
24.91
Buyback yield%
17.70
18.21
19.39
21.79
18.97
18.44
20.26
22.07
19.83
19.15
15.99
19.83
19.27
27
1.139
D/E ratiox
1.216
1.166
1.230
1.221
1.263
1.418
1.532
1.631
1.680
1.618
0.343
1.618
1.341
59
271.7
Enterprise value₹M
180.2
188.0
189.0
207.8
234.0
223.8
222.0
255.8
280.3
290.4
131.0
4.41%
4.85%
77
243.3
LT debt₹M
89.87
96.63
101.4
101.7
118.1
136.8
135.7
131.1
142.1
159.1
187.6
6.14%
5.61%
63
Revenue
₹271.8M
6.44%
1.00×
Cost of revenue
₹190.2M
6.44%
1.00×
Operating expenses
₹57.95M
7.32%
1.09×
Property and equipment
15.95%
Spread over hurdle
(5.88%)