128.5
Revenue₹M
450.0
456.0
463.6
474.0
473.2
468.6
460.3
473.9
476.3
482.2
142.6
0.38%
0.69%
54
25.19
Revenue growth%
8.18
5.68
6.09
8.66
6.81
4.52
6.35
7.43
9.42
9.48
22.59
7.43
7.12
88
13.80
Gross margin%
26.06
27.38
25.52
24.65
24.56
25.45
25.49
28.39
27.58
24.61
16.10
25.49
25.50
46
10.90
Operating margin%
17.11
15.65
13.09
11.23
12.84
10.88
13.47
14.79
15.37
17.36
25.92
14.79
14.13
6
18.02
Net margin%
21.09
19.97
22.49
22.68
23.87
23.68
22.89
19.99
20.63
18.91
29.53
20.63
21.79
21
20.63
P/E ratio (avg)x
28.99
34.10
36.57
40.06
42.40
49.84
52.33
51.93
49.70
53.78
21.11
51.93
46.05
75
36.58
EV/EBITx
23.45
25.19
27.83
29.74
29.75
32.20
35.15
35.10
34.76
35.33
19.56
35.10
30.98
82
21.96
FCF yield (avg)%
30.92
33.89
31.67
33.47
35.92
33.50
34.85
34.23
33.88
34.87
23.71
34.23
33.89
5
25.76
FCF margin%
22.38
20.04
21.18
22.15
23.89
25.28
26.40
23.46
25.27
25.54
20.42
25.28
23.67
32
0.535
FCF / Net incomex
1.191
1.285
1.482
1.487
1.807
2.165
2.258
2.366
2.372
2.568
0.645
2.366
1.986
55
14.14
ROIC%
17.98
19.98
20.31
18.14
17.35
15.22
16.07
13.12
11.25
11.61
26.26
13.12
16.71
72
18.21
Return on equity%
25.26
22.48
20.25
22.63
22.11
25.03
22.50
21.96
19.94
17.01
22.95
21.96
22.29
51
21.65
Return on assets%
16.57
16.43
19.05
17.82
16.59
15.43
18.18
16.18
16.69
18.96
27.51
16.69
16.64
15
1.44
EPS₹
3.14
2.84
2.83
2.98
3.15
3.41
3.19
2.90
2.93
2.99
1.58
(1.03%)
(1.05%)
—
8.73
EPS growth%
14.89
14.55
15.58
15.51
16.44
19.38
17.87
14.94
12.11
14.01
6.47
14.94
15.22
27
3.18
Bookvalue per sh₹
5.31
5.97
6.22
6.35
5.83
5.72
5.53
6.07
6.54
6.48
4.58
2.14%
2.38%
—
4.14
FCF per share₹
6.11
6.78
6.92
7.57
7.37
7.65
7.87
8.01
7.81
7.37
4.74
0.02%
2.04%
—
6.23
Dividend per sh₹
2.16
2.45
2.37
2.58
2.84
2.69
2.78
3.02
2.89
2.79
2.61
(0.40%)
2.85%
—
28.51
Div yield (avg)%
19.24
18.75
20.19
17.35
16.72
17.70
20.19
20.47
20.81
18.63
7.74
20.19
18.99
53
6.89
Payout ratio%
2.14
2.37
2.57
1.32
3.90
4.39
3.74
4.95
2.12
3.79
7.70
3.79
3.15
82
15.86
Shares (diluted)M
22.84
22.87
24.75
27.54
27.90
29.21
30.54
34.28
30.84
29.05
15.05
0.82%
3.26%
60
24.17
Buyback yield%
19.77
22.54
25.27
25.35
22.99
24.40
27.29
27.22
26.02
24.74
28.14
26.02
25.00
49
1.520
D/E ratiox
2.096
2.358
2.392
2.483
2.425
2.562
3.030
3.079
3.431
3.345
0.642
3.079
2.522
18
59.33
Enterprise value₹M
305.8
352.3
399.3
452.3
463.7
524.3
540.5
641.8
729.9
844.5
292.2
12.74%
11.54%
75
19.23
LT debt₹M
73.13
80.45
78.98
85.12
86.51
98.84
114.2
127.5
153.4
169.6
263.2
14.42%
10.15%
78
Revenue
₹482.2M
0.69%
1.00×
Cost of revenue
₹292.6M
0.69%
1.00×
Operating expenses
₹110.7M
0.86%
1.02×
Property and equipment
17.90%
Spread over hurdle
(8.07%)