276.7
Revenue₹M
480.2
519.6
571.5
619.9
653.4
688.4
746.9
810.7
890.7
981.3
302.7
8.47%
8.04%
80
21.34
Revenue growth%
10.25
12.62
9.67
8.09
5.47
3.58
5.99
6.69
3.70
5.37
25.33
5.37
6.34
90
4.10
Gross margin%
29.09
31.13
31.27
28.63
27.66
25.94
24.55
23.08
20.27
17.28
19.42
23.08
26.80
40
4.59
Operating margin%
0.56
1.14
0.40
0.40
0.40
0.40
3.10
3.36
2.99
0.40
28.37
2.99
0.48
35
10.16
Net margin%
9.53
8.63
11.51
11.39
14.14
14.27
16.92
14.35
12.66
14.86
6.27
14.35
13.40
19
17.82
P/E ratio (avg)x
12.39
10.83
10.96
11.96
12.28
10.68
11.20
11.40
10.46
11.15
15.54
11.15
11.18
56
15.24
EV/EBITx
31.35
35.00
40.73
41.20
41.96
42.45
41.92
44.46
48.74
48.48
23.57
44.46
41.94
63
29.33
FCF yield (avg)%
12.81
15.01
17.66
18.63
19.85
20.17
19.29
20.13
20.51
19.94
9.68
20.13
19.57
13
29.65
FCF margin%
4.48
7.37
7.48
7.82
8.69
10.17
11.10
13.15
14.99
12.08
15.75
12.08
9.43
56
1.536
FCF / Net incomex
1.558
1.667
1.651
1.939
1.900
2.079
2.301
2.736
2.825
3.322
1.239
2.736
2.009
73
25.47
ROIC%
4.59
7.51
8.92
11.79
12.61
13.87
13.02
11.07
11.47
14.40
14.35
13.02
11.63
26
16.02
Return on equity%
25.04
24.42
21.98
23.76
23.01
22.95
22.12
22.78
23.08
24.56
25.45
22.95
23.04
95
21.45
Return on assets%
23.30
20.61
17.71
18.75
17.57
16.72
17.96
16.73
14.80
16.65
22.90
16.72
17.64
93
28.06
EPS₹
43.92
44.17
43.93
50.11
51.50
58.44
67.95
67.15
72.44
85.82
30.90
10.75%
8.20%
—
2.59
EPS growth%
18.15
20.79
22.92
22.90
25.45
27.76
25.55
23.97
24.09
24.53
10.12
24.53
24.03
64
23.58
Bookvalue per sh₹
43.16
49.32
57.01
63.66
74.68
88.71
105.20
128.13
140.42
141.68
12.72
13.66%
14.63%
—
23.84
FCF per share₹
26.02
26.99
29.33
25.72
22.20
22.40
21.91
22.55
21.27
21.31
42.45
(0.81%)
(3.40%)
—
13.46
Dividend per sh₹
44.47
52.38
50.38
58.94
59.26
69.52
75.52
88.69
87.22
94.88
33.55
9.87%
9.64%
—
10.56
Div yield (avg)%
13.87
11.53
9.39
12.15
10.43
12.47
12.17
10.87
10.05
11.89
23.76
11.89
11.71
90
28.06
Payout ratio%
30.63
30.01
32.06
34.07
31.78
34.43
36.73
34.85
37.61
37.46
28.57
36.73
34.25
49
20.26
Shares (diluted)M
22.46
21.58
20.42
22.63
23.32
25.80
25.06
27.07
25.48
23.98
19.42
0.56%
1.12%
71
27.60
Buyback yield%
7.32
4.32
6.72
5.37
7.29
8.47
9.59
12.27
14.48
13.81
5.04
12.27
7.90
17
1.779
D/E ratiox
0.429
0.390
0.406
0.459
0.425
0.388
0.439
0.482
0.442
0.454
0.993
0.442
0.434
85
1,224
Enterprise value₹M
600.2
554.2
611.6
650.4
720.5
749.7
783.1
855.9
764.6
840.4
796.2
3.13%
4.10%
8
0.177
LT debt₹B
1.094
1.081
1.180
1.313
1.435
1.543
1.685
1.932
2.048
2.015
1.210
7.03%
7.76%
19
Revenue
₹981.3M
8.04%
1.00×
Cost of revenue
₹658.8M
8.24%
1.02×
Operating expenses
₹142.0M
8.16%
1.01×
Property and equipment
18.23%
Spread over hurdle
(6.67%)