271.2
Revenue₹M
262.9
287.5
310.0
342.4
370.5
411.2
443.9
488.0
524.1
562.2
300.9
8.70%
8.73%
52
7.75
Revenue growth%
28.22
27.19
26.50
26.27
24.51
21.66
18.76
16.19
18.19
20.39
17.08
18.76
23.09
61
15.92
Gross margin%
11.98
9.16
8.69
10.46
10.14
12.36
12.59
12.79
14.66
14.75
18.19
12.79
12.17
46
14.86
Operating margin%
6.26
8.57
10.81
11.44
10.05
12.79
12.21
13.79
14.67
14.76
23.82
13.79
11.83
82
11.87
Net margin%
19.30
19.32
21.30
21.86
19.38
21.63
19.62
20.85
22.81
25.73
6.29
21.63
21.08
93
22.82
P/E ratio (avg)x
28.35
26.24
28.16
25.16
25.47
22.81
21.13
22.28
23.94
26.98
27.28
22.81
25.32
88
6.700
EV/EBITx
37.91
36.50
38.42
37.69
36.01
35.78
40.35
43.67
43.72
47.85
11.25
43.67
38.17
91
6.45
FCF yield (avg)%
7.97
9.40
11.02
11.38
10.31
10.55
9.50
7.82
7.22
5.87
15.56
7.82
9.45
63
19.04
FCF margin%
14.25
11.65
14.65
11.79
12.05
10.19
11.56
9.18
10.28
12.86
6.69
10.28
11.72
38
0.563
FCF / Net incomex
1.157
1.264
1.327
1.211
1.184
1.129
1.049
0.988
1.030
1.105
0.671
1.049
1.143
10
12.75
ROIC%
3.92
3.90
3.40
5.63
7.44
5.85
7.36
6.53
3.77
3.50
22.32
5.85
4.77
10
7.57
Return on equity%
5.33
7.89
8.21
7.59
6.69
6.30
4.56
6.90
7.62
7.69
29.51
6.90
7.24
87
27.94
Return on assets%
17.25
20.01
19.91
19.66
17.05
15.35
13.93
11.65
14.32
13.35
13.64
13.93
16.20
33
1.03
EPS₹
1.08
1.13
1.22
1.35
1.24
1.40
1.48
1.57
1.44
1.39
1.11
2.30%
2.32%
—
8.53
EPS growth%
16.84
15.30
18.08
15.41
16.87
19.83
21.84
19.06
18.62
21.34
5.81
19.83
18.35
70
2.81
Bookvalue per sh₹
4.20
4.69
5.08
5.13
5.02
5.92
6.28
7.17
7.03
8.20
3.22
10.32%
6.57%
—
1.24
FCF per share₹
4.31
3.90
3.56
3.33
3.01
2.98
3.16
3.00
3.27
3.73
2.57
4.34%
(0.13%)
—
2.93
Dividend per sh₹
1.50
1.66
1.72
1.95
1.89
1.97
1.99
2.14
2.35
2.26
0.67
3.68%
3.72%
—
22.08
Div yield (avg)%
19.44
16.99
18.90
16.22
14.02
15.95
13.20
13.41
16.33
16.60
11.22
15.95
16.27
79
28.22
Payout ratio%
4.24
3.94
5.96
5.12
3.45
2.67
5.46
2.74
3.51
1.87
4.10
2.74
3.73
33
65.26
Shares (diluted)M
44.71
47.39
41.22
35.31
30.79
27.93
26.50
25.96
23.14
20.68
63.36
(7.65%)
(8.14%)
23
8.11
Buyback yield%
19.49
19.68
21.58
18.98
16.64
15.02
12.82
14.06
15.43
15.48
2.20
15.02
16.06
66
1.707
D/E ratiox
1.109
1.171
1.188
1.041
1.074
1.015
0.921
0.984
0.855
0.855
0.132
0.921
1.028
62
239.0
Enterprise value₹M
423.0
409.8
444.9
409.6
395.8
363.8
411.9
392.0
443.9
419.7
489.7
1.18%
0.89%
79
267.9
LT debt₹M
176.7
209.8
253.3
270.1
308.1
312.8
350.1
404.2
450.9
486.7
617.5
9.57%
12.66%
70
Revenue
₹562.2M
8.73%
1.00×
Cost of revenue
₹362.5M
8.59%
0.99×
Operating expenses
₹114.1M
9.15%
1.04×
Property and equipment
21.38%
Goodwill & intangibles
16.23%
Spread over hurdle
(4.75%)