87.21
Revenue₹M
430.4
461.0
472.2
500.3
518.9
538.3
563.9
583.6
599.0
626.9
91.99
3.85%
4.45%
41
29.16
Revenue growth%
5.60
8.40
5.95
3.27
3.87
3.77
3.27
4.74
7.53
10.52
24.20
4.74
5.17
10
20.57
Gross margin%
3.69
1.31
3.15
3.35
0.66
2.67
4.27
6.18
5.16
4.37
4.63
4.37
3.52
36
13.67
Operating margin%
12.25
11.67
12.64
13.49
11.01
9.92
11.30
11.96
10.69
10.61
27.68
10.69
11.48
28
10.55
Net margin%
3.36
5.18
7.60
8.99
8.38
9.13
11.57
11.80
11.52
9.12
19.53
11.52
9.06
9
22.76
P/E ratio (avg)x
14.02
12.79
13.91
12.43
10.65
10.76
9.590
9.457
9.619
9.052
8.995
9.590
10.71
18
20.64
EV/EBITx
28.96
31.79
29.58
27.87
30.40
33.31
36.17
36.89
41.31
45.44
7.618
36.89
32.55
34
29.96
FCF yield (avg)%
19.60
21.58
21.22
24.19
26.62
24.20
24.41
26.20
28.43
31.13
10.43
26.20
24.31
78
20.04
FCF margin%
17.88
17.81
20.20
19.09
17.03
18.92
18.80
16.53
16.91
13.96
23.86
16.91
17.85
36
0.976
FCF / Net incomex
2.291
2.315
2.661
2.641
2.933
3.399
3.882
4.458
5.185
5.296
1.681
4.458
3.166
71
2.31
ROIC%
4.85
2.19
3.81
6.30
6.89
8.56
7.04
9.95
11.27
13.04
14.23
9.95
6.96
57
7.79
Return on equity%
6.84
8.95
9.69
8.68
8.08
8.41
10.85
9.42
11.46
14.26
21.42
10.85
9.18
45
2.95
Return on assets%
0.40
0.99
2.62
1.61
0.70
2.17
3.58
4.38
2.38
3.07
7.09
3.07
2.27
46
98.93
EPS₹
205.99
247.84
282.45
288.04
331.92
327.03
353.68
379.13
436.72
484.95
105.67
7.88%
10.84%
—
6.77
EPS growth%
27.43
27.38
24.96
27.77
30.03
29.57
31.97
34.78
35.51
38.50
27.20
34.78
29.80
55
129.18
Bookvalue per sh₹
33.68
39.57
41.95
49.69
48.97
51.90
50.88
56.83
65.14
76.03
65.99
9.20%
9.24%
—
29.52
FCF per share₹
152.03
169.19
183.67
185.86
184.78
186.58
183.00
167.80
180.29
172.62
112.16
(1.35%)
1.67%
—
26.49
Dividend per sh₹
179.25
172.26
191.37
210.20
232.13
265.46
283.88
309.78
359.22
340.95
117.77
7.99%
7.96%
—
10.60
Div yield (avg)%
0.40
3.04
0.40
2.65
4.26
6.84
9.37
12.37
11.12
10.11
2.92
10.11
5.55
71
2.94
Payout ratio%
3.43
5.24
4.56
6.70
6.15
6.53
5.36
7.69
10.01
7.65
19.09
7.65
6.34
25
3.891
Shares (diluted)M
3.942
4.267
4.066
4.601
4.747
5.487
6.283
7.029
6.946
7.288
3.925
8.95%
7.01%
83
3.10
Buyback yield%
31.62
34.24
37.24
38.27
35.79
33.14
33.98
32.99
31.99
29.84
9.39
32.99
33.56
27
0.934
D/E ratiox
0.764
0.725
0.731
0.831
0.763
0.785
0.824
0.829
0.910
0.981
1.057
0.829
0.805
56
262.6
Enterprise value₹M
417.8
472.5
459.0
440.3
510.7
476.3
524.5
542.3
582.4
551.2
201.9
1.54%
2.09%
14
511.8
LT debt₹M
286.5
311.6
325.7
320.1
309.4
361.3
377.0
395.5
452.0
447.9
265.5
7.68%
4.86%
63
Revenue
₹626.9M
4.45%
1.00×
Cost of revenue
₹438.8M
4.45%
1.00×
Operating expenses
₹92.86M
4.13%
0.97×
Property and equipment
15.30%
Spread over hurdle
(8.52%)