159.9
Revenue₹M
514.2
529.5
556.3
579.0
606.4
619.7
634.4
637.4
649.7
662.2
172.5
1.78%
2.63%
79
3.65
Revenue growth%
9.96
7.22
9.47
11.35
11.57
12.56
11.07
13.00
12.61
14.78
9.20
12.61
11.46
14
7.93
Gross margin%
9.78
7.35
8.44
5.71
7.82
7.99
10.74
13.24
14.59
13.53
6.56
13.24
9.11
81
11.24
Operating margin%
2.01
2.38
0.40
0.40
2.70
3.84
1.61
0.40
0.40
0.40
20.72
0.40
1.01
93
17.17
Net margin%
17.58
20.44
23.34
21.51
24.39
26.98
29.40
26.75
25.46
23.57
25.22
26.75
23.98
34
21.65
P/E ratio (avg)x
23.50
24.84
28.85
33.78
39.02
40.84
43.18
48.81
53.57
61.23
34.55
48.81
39.93
66
19.24
EV/EBITx
32.85
31.40
32.44
31.12
33.19
37.24
34.67
37.76
34.11
33.73
22.77
34.67
33.46
76
19.70
FCF yield (avg)%
22.26
24.64
24.41
26.43
26.44
23.96
21.59
23.00
23.02
21.90
5.66
23.00
23.49
13
7.50
FCF margin%
22.64
22.38
23.86
23.13
22.44
24.19
24.63
22.61
20.13
18.80
27.60
22.61
22.63
12
1.345
FCF / Net incomex
0.495
0.577
0.569
0.552
0.587
0.669
0.715
0.698
0.793
0.918
1.583
0.715
0.628
63
5.93
ROIC%
9.40
7.34
6.35
3.48
6.18
4.76
4.86
5.05
3.51
0.94
2.17
4.76
4.96
13
7.80
Return on equity%
8.07
6.22
8.76
11.66
11.38
13.65
15.36
13.43
14.26
14.72
16.36
14.26
12.54
16
2.44
Return on assets%
33.51
31.04
31.37
30.29
30.83
32.44
32.92
34.02
36.47
37.71
7.08
34.02
32.68
81
12.23
EPS₹
15.23
16.91
17.32
16.63
17.18
16.49
18.32
20.63
23.83
25.71
12.85
8.40%
4.59%
—
28.78
EPS growth%
30.78
29.86
29.91
30.95
31.42
32.10
31.97
30.09
32.95
30.09
13.94
31.97
30.86
66
14.17
Bookvalue per sh₹
3.77
3.31
3.62
3.60
3.16
2.77
2.83
2.71
2.57
2.36
23.21
(5.70%)
(5.18%)
—
19.82
FCF per share₹
15.96
17.38
19.95
20.88
20.54
20.69
23.73
24.80
26.57
24.30
9.65
3.42%
5.71%
—
15.93
Dividend per sh₹
3.45
3.24
3.49
3.75
3.74
3.93
4.03
3.74
3.56
3.77
12.83
0.11%
0.68%
—
14.97
Div yield (avg)%
9.06
10.93
13.74
12.98
12.48
12.74
12.89
12.19
9.49
8.03
19.20
12.19
12.33
67
22.30
Payout ratio%
22.16
21.74
18.99
20.47
18.04
16.00
13.16
11.94
12.54
13.20
28.18
13.16
17.02
62
7.606
Shares (diluted)M
8.041
7.766
8.293
8.709
9.581
10.46
10.08
9.683
10.67
10.62
7.471
2.09%
2.42%
33
4.64
Buyback yield%
16.62
15.23
16.40
18.34
16.65
19.28
18.22
16.64
13.79
14.66
14.15
16.64
16.63
6
0.324
D/E ratiox
0.175
0.154
0.159
0.136
0.115
0.113
0.100
0.088
0.086
0.081
0.885
0.088
0.114
40
301.1
Enterprise value₹M
117.3
116.3
114.0
108.4
107.7
110.7
128.4
151.4
173.9
202.5
317.5
13.46%
6.67%
61
283.4
LT debt₹M
547.9
577.1
592.9
654.6
643.5
722.4
796.1
799.1
801.5
835.9
186.1
5.37%
4.73%
13
Revenue
₹662.2M
2.63%
1.00×
Cost of revenue
₹385.8M
2.78%
1.01×
Operating expenses
₹80.12M
1.41%
0.89×
Property and equipment
17.90%
Goodwill & intangibles
16.86%
Spread over hurdle
(7.02%)