80.64
Revenue₹M
300.3
320.2
332.6
354.4
371.1
395.7
415.2
430.9
463.0
482.3
87.01
5.38%
5.62%
9
23.18
Revenue growth%
12.67
12.23
14.85
16.47
17.05
18.17
19.75
17.04
19.51
18.53
28.69
18.53
17.04
40
17.11
Gross margin%
7.69
5.16
3.12
1.45
0.72
0.40
1.79
0.49
0.40
0.52
23.17
0.49
1.09
47
27.55
Operating margin%
23.52
22.78
20.72
20.07
21.08
19.38
20.89
22.94
21.02
19.44
12.09
20.89
20.96
53
17.64
Net margin%
0.40
2.02
2.72
1.31
0.40
0.40
0.40
2.13
0.40
0.40
14.06
0.40
0.40
61
33.76
P/E ratio (avg)x
19.79
21.38
20.59
19.83
21.41
21.86
21.69
24.46
24.28
26.70
11.42
24.28
21.55
56
17.90
EV/EBITx
18.74
20.10
20.19
20.35
19.61
19.76
19.72
22.52
24.12
23.28
10.34
22.52
20.14
90
21.26
FCF yield (avg)%
9.96
7.79
5.73
4.02
1.98
1.22
2.38
2.80
2.96
0.40
18.70
2.38
2.88
61
12.97
FCF margin%
12.70
10.91
12.68
13.99
14.36
13.42
14.34
12.48
12.24
13.98
17.57
13.42
13.06
82
0.216
FCF / Net incomex
1.320
1.270
1.176
1.321
1.256
1.285
1.370
1.248
1.401
1.490
1.032
1.370
1.303
24
22.72
ROIC%
26.13
23.15
24.94
23.82
24.39
25.11
23.70
24.46
26.21
25.31
20.91
25.11
24.70
8
11.73
Return on equity%
0.40
0.40
0.40
0.40
1.24
0.85
3.04
4.49
6.76
4.72
7.99
4.49
1.05
52
22.94
Return on assets%
16.60
14.05
12.69
13.78
13.44
10.54
7.84
7.37
9.45
6.98
25.92
7.84
11.62
85
21.34
EPS₹
3.90
3.99
3.92
3.38
3.22
3.19
3.17
3.15
2.72
2.62
23.80
(4.04%)
(4.35%)
—
20.01
EPS growth%
30.76
33.71
34.84
37.51
39.59
39.98
40.24
38.45
39.87
39.49
19.56
39.87
38.97
35
13.39
Bookvalue per sh₹
33.85
38.34
44.29
49.41
55.56
60.19
70.08
74.58
74.85
80.61
28.31
7.73%
9.77%
—
27.20
FCF per share₹
27.33
27.58
26.80
29.69
30.98
34.83
37.90
38.96
44.04
43.44
29.74
7.00%
4.29%
—
6.36
Dividend per sh₹
6.65
6.91
7.62
6.76
6.23
6.48
7.17
6.97
6.41
5.65
14.04
(1.93%)
(2.46%)
—
29.68
Div yield (avg)%
9.79
10.09
7.76
4.91
5.88
7.47
6.50
7.59
6.98
9.10
24.24
7.47
7.53
9
29.97
Payout ratio%
11.20
10.30
8.90
6.96
7.93
10.58
11.55
12.43
9.83
6.84
28.48
10.58
10.06
36
16.16
Shares (diluted)M
15.39
14.79
14.43
14.64
15.28
15.87
18.13
18.17
21.33
24.43
15.56
9.83%
4.24%
58
3.01
Buyback yield%
26.34
25.06
27.92
29.76
29.68
32.44
33.24
33.22
32.53
35.50
17.67
33.22
31.10
80
0.928
D/E ratiox
2.234
2.115
2.234
2.497
2.421
2.760
2.516
2.578
2.533
2.303
1.608
2.533
2.459
56
452.7
Enterprise value₹M
303.4
267.4
286.7
302.1
268.0
267.2
264.3
263.3
276.2
271.8
226.1
0.28%
(1.24%)
25
586.2
LT debt₹M
249.9
231.9
241.1
243.0
216.3
197.2
197.1
176.7
179.0
156.3
553.9
(6.29%)
(5.21%)
39
Revenue
₹482.3M
5.62%
1.00×
Cost of revenue
₹223.1M
5.60%
1.00×
Operating expenses
₹98.73M
6.09%
1.05×
Property and equipment
18.27%
Cash and investments
17.57%
Spread over hurdle
58.04%