287.1
Revenue₹M
323.0
335.3
338.9
348.5
360.4
375.6
379.7
381.4
384.5
390.3
314.4
1.61%
2.21%
91
2.33
Revenue growth%
20.62
22.43
20.68
23.01
22.81
19.92
21.90
21.90
22.55
23.94
23.38
21.90
22.17
85
6.32
Gross margin%
13.46
10.57
13.37
10.45
10.46
10.06
8.66
7.84
9.83
10.79
28.45
9.83
10.45
76
28.68
Operating margin%
18.67
19.74
18.40
20.69
20.42
18.72
17.60
20.48
21.15
20.49
14.90
20.48
20.08
62
19.48
Net margin%
22.57
21.80
22.36
25.24
27.31
25.98
28.67
28.83
28.59
29.15
20.25
28.67
26.64
33
33.52
P/E ratio (avg)x
33.95
38.44
42.23
44.28
53.53
59.53
63.17
62.35
65.64
75.92
32.47
63.17
56.53
89
16.83
EV/EBITx
5.435
5.058
4.555
4.679
5.060
4.535
4.530
3.981
4.177
4.318
6.933
4.318
4.545
62
4.67
FCF yield (avg)%
35.97
37.72
38.50
39.79
40.59
38.39
40.61
39.05
40.67
39.92
14.40
39.92
39.42
33
19.68
FCF margin%
16.38
17.43
15.45
12.76
9.94
9.36
10.42
11.60
12.43
10.18
13.01
10.42
12.02
25
0.512
FCF / Net incomex
0.138
0.132
0.126
0.118
0.108
0.110
0.099
0.106
0.103
0.106
1.480
0.106
0.109
48
19.19
ROIC%
22.62
22.67
23.96
24.33
26.45
29.27
26.98
27.66
25.53
26.04
25.55
26.98
25.79
61
13.36
Return on equity%
21.78
24.01
23.95
23.66
22.37
24.96
25.64
27.85
25.48
25.17
3.00
25.48
24.48
26
6.43
Return on assets%
22.33
22.37
25.18
25.37
23.15
25.13
23.25
25.44
26.24
26.08
16.20
25.44
25.15
88
5.46
EPS₹
0.83
0.88
0.87
0.83
0.89
0.84
0.84
0.91
0.77
0.72
6.06
(4.02%)
(1.31%)
—
4.00
EPS growth%
5.44
3.20
3.25
3.97
1.65
1.86
2.91
3.22
5.05
2.77
12.80
2.91
3.21
86
2.50
Bookvalue per sh₹
4.55
4.91
5.19
4.65
4.34
4.87
4.51
4.57
4.46
4.72
3.45
1.65%
1.45%
—
4.99
FCF per share₹
6.61
7.01
7.19
7.21
7.21
8.24
8.62
9.31
9.19
9.96
1.06
6.69%
4.14%
—
2.74
Dividend per sh₹
4.22
4.92
4.81
4.95
5.34
6.26
6.15
6.19
6.54
6.59
5.50
4.30%
6.20%
—
2.37
Div yield (avg)%
34.99
33.75
33.98
36.14
38.62
37.07
35.09
32.32
31.03
32.02
21.99
32.32
34.48
33
22.03
Payout ratio%
25.20
25.84
25.56
23.15
25.42
23.96
24.77
27.00
29.05
27.63
23.88
27.00
25.49
78
90.03
Shares (diluted)M
132.7
128.1
144.3
137.1
154.9
147.1
173.7
171.1
199.0
230.4
93.74
8.27%
5.12%
48
5.32
Buyback yield%
26.68
27.78
30.35
30.31
27.96
26.26
24.30
27.02
24.19
26.09
7.45
26.09
26.85
83
0.358
D/E ratiox
0.110
0.102
0.108
0.121
0.114
0.123
0.137
0.138
0.139
0.136
1.215
0.137
0.122
23
73.17
Enterprise value₹M
142.8
135.9
132.4
148.0
165.7
158.1
159.1
156.3
176.9
183.9
221.2
2.12%
1.89%
30
169.2
LT debt₹M
211.9
227.0
251.3
271.1
275.6
256.5
229.5
254.1
227.0
239.6
391.6
(2.76%)
1.78%
65
Revenue
₹390.3M
2.21%
1.00×
Cost of revenue
₹239.4M
1.79%
0.96×
Operating expenses
₹84.49M
2.97%
1.08×
Goodwill & intangibles
18.98%
Property and equipment
14.43%
Spread over hurdle
(4.41%)