622.9
Revenue₹M
488.5
491.9
502.6
510.1
519.3
531.7
545.5
571.0
572.5
579.2
647.9
2.21%
2.18%
50
17.09
Revenue growth%
2.97
2.56
4.85
2.45
3.12
3.06
4.54
7.11
7.40
8.51
2.51
7.11
3.83
62
10.82
Gross margin%
21.15
23.71
25.65
27.83
30.19
28.15
30.37
30.44
31.15
30.35
18.45
30.37
29.17
25
5.51
Operating margin%
28.60
28.17
25.38
25.37
27.46
29.26
27.68
29.82
31.34
32.21
23.77
29.82
28.38
89
20.86
Net margin%
7.35
8.89
9.73
6.91
7.09
9.18
8.34
9.00
9.52
7.64
7.36
9.00
8.61
89
21.91
P/E ratio (avg)x
11.14
11.92
12.26
11.43
11.99
11.26
12.53
11.54
11.51
12.72
30.57
11.54
11.73
84
16.00
EV/EBITx
40.09
43.04
51.82
59.54
68.13
76.40
80.57
84.04
83.49
82.55
12.25
82.55
72.27
95
7.11
FCF yield (avg)%
34.13
35.07
32.23
31.21
32.94
34.01
36.57
37.21
39.25
37.19
27.24
37.19
34.60
72
7.05
FCF margin%
14.23
14.72
15.88
15.42
13.70
14.30
13.76
12.46
12.25
13.31
7.36
13.31
14.00
17
1.070
FCF / Net incomex
0.106
0.091
0.090
0.078
0.081
0.073
0.074
0.076
0.074
0.067
0.820
0.074
0.077
88
2.21
ROIC%
4.58
2.89
1.21
0.40
2.30
3.69
4.62
7.51
9.48
11.60
2.96
7.51
4.14
28
27.03
Return on equity%
29.57
29.34
29.48
28.73
29.89
28.87
29.92
27.06
27.89
26.25
3.78
27.89
29.10
72
10.49
Return on assets%
2.60
5.11
5.33
6.72
5.96
6.47
5.24
2.86
5.63
5.32
16.97
5.32
5.33
69
33.73
EPS₹
108.36
119.36
141.00
152.44
171.52
169.95
196.72
228.20
259.88
289.33
37.28
11.02%
10.98%
—
20.16
EPS growth%
22.05
19.34
20.28
18.48
19.24
20.89
22.76
22.49
21.21
20.85
17.48
21.21
20.87
75
76.77
Bookvalue per sh₹
35.95
35.14
37.07
41.40
41.41
39.29
42.80
41.26
43.05
43.52
22.70
1.00%
2.58%
—
90.56
FCF per share₹
107.84
103.40
96.84
90.09
88.35
86.64
90.94
94.92
101.43
103.67
39.87
3.25%
0.74%
—
60.46
Dividend per sh₹
37.32
41.97
44.29
49.37
51.65
51.08
49.57
54.43
53.26
64.17
29.71
4.44%
7.48%
—
7.90
Div yield (avg)%
10.51
8.67
6.05
4.89
7.28
4.45
3.23
0.40
0.92
3.52
19.43
3.23
4.67
80
16.22
Payout ratio%
9.95
6.99
9.42
11.19
8.25
9.78
9.85
12.17
14.24
16.97
29.62
12.17
9.90
34
3.736
Shares (diluted)M
4.765
4.798
5.367
6.197
6.169
6.342
6.621
6.698
6.714
6.668
3.671
1.57%
5.09%
52
25.93
Buyback yield%
8.29
9.02
11.65
13.89
15.79
17.54
18.87
15.99
18.25
19.98
28.17
18.25
15.89
78
0.496
D/E ratiox
1.217
1.287
1.183
1.285
1.123
1.043
0.889
0.841
0.807
0.782
0.373
0.841
1.083
84
643.6
Enterprise value₹M
381.3
412.2
402.7
457.0
535.6
586.3
639.3
756.0
791.7
842.2
371.5
9.47%
9.66%
46
563.9
LT debt₹M
256.6
269.6
300.5
290.3
283.8
307.9
322.6
383.0
435.5
516.7
521.1
12.73%
6.88%
34
Revenue
₹579.2M
2.18%
1.00×
Cost of revenue
₹366.7M
2.34%
1.02×
Operating expenses
₹77.19M
2.80%
1.06×
Property and equipment
14.62%
Spread over hurdle
(4.93%)