256.3
Revenue₹M
507.1
517.4
544.5
565.3
575.8
592.6
597.5
608.1
640.4
664.4
279.3
2.90%
2.88%
22
6.48
Revenue growth%
30.22
29.13
27.73
28.58
30.24
31.77
29.61
28.79
30.26
30.31
21.70
30.26
29.91
22
9.12
Gross margin%
26.82
25.94
24.08
21.86
19.18
17.71
15.90
16.73
16.72
19.68
28.15
16.73
19.43
11
17.61
Operating margin%
8.09
5.10
6.09
7.79
10.29
9.81
10.33
10.84
8.02
9.71
8.67
9.81
8.90
25
18.92
Net margin%
28.10
30.11
29.80
27.41
25.64
23.91
22.77
24.67
23.00
24.14
15.34
23.91
25.16
58
37.54
P/E ratio (avg)x
25.63
28.31
29.21
30.16
30.28
30.83
34.18
36.78
33.54
33.01
27.78
33.54
30.56
7
9.720
EV/EBITx
31.07
34.67
39.82
41.59
40.96
43.95
44.59
49.37
55.61
58.47
31.49
49.37
42.77
72
16.98
FCF yield (avg)%
7.53
7.45
4.65
7.09
8.88
10.61
11.68
11.55
10.47
8.76
3.61
10.61
8.82
14
20.71
FCF margin%
1.87
4.76
4.02
3.76
1.46
3.94
1.50
0.87
0.40
2.40
25.67
1.50
2.13
85
0.623
FCF / Net incomex
1.620
1.801
1.970
1.883
1.998
1.938
2.066
2.096
2.162
2.016
0.316
2.066
1.984
11
24.59
ROIC%
12.40
13.79
13.93
16.36
17.70
18.45
20.32
19.64
21.95
20.44
22.16
20.32
18.07
47
3.77
Return on equity%
16.37
14.85
15.31
16.13
16.63
16.64
15.20
12.83
12.04
13.07
20.95
13.07
15.26
82
27.38
Return on assets%
15.64
15.53
13.93
11.93
13.07
13.12
11.30
11.66
9.36
12.02
9.03
11.66
12.54
89
16.53
EPS₹
26.74
28.97
30.09
33.89
31.61
31.63
30.37
33.76
33.10
33.16
18.40
0.96%
3.64%
—
18.15
EPS growth%
15.89
14.89
15.20
14.43
16.83
18.61
15.79
16.64
18.69
17.31
19.22
17.31
16.26
35
31.31
Bookvalue per sh₹
18.05
17.19
16.70
14.99
14.54
13.89
15.31
14.79
15.56
17.06
28.35
3.25%
(0.97%)
—
17.45
FCF per share₹
16.86
17.64
18.33
20.28
19.64
17.66
18.31
17.89
16.02
16.36
6.16
(3.59%)
(0.99%)
—
27.46
Dividend per sh₹
32.51
36.30
37.89
43.47
45.01
44.05
48.11
53.04
54.77
59.90
24.85
5.88%
5.82%
—
15.73
Div yield (avg)%
0.40
0.40
0.40
0.91
0.51
0.40
2.48
1.97
1.96
3.91
29.10
1.97
0.71
72
25.10
Payout ratio%
26.41
23.53
22.81
21.61
22.45
20.14
21.22
21.61
23.82
21.39
22.14
21.39
22.03
17
11.14
Shares (diluted)M
11.01
10.78
9.368
10.10
9.364
8.042
7.964
7.175
7.444
7.285
11.08
(4.90%)
(3.40%)
39
12.64
Buyback yield%
16.19
18.44
18.44
19.90
21.55
23.97
21.55
21.81
22.64
24.87
18.84
22.64
21.55
42
1.276
D/E ratiox
1.184
1.121
1.215
1.197
1.112
1.078
0.956
0.928
0.969
1.031
0.197
0.969
1.095
45
144.7
Enterprise value₹M
542.5
529.9
506.2
539.9
625.3
660.4
622.5
598.0
585.7
678.7
75.27
1.65%
3.51%
89
0.033
LT debt₹B
0.566
0.678
0.706
0.795
0.817
0.917
0.972
0.961
1.152
1.112
0.097
6.37%
8.68%
18
Revenue
₹664.4M
2.88%
1.00×
Cost of revenue
₹408.6M
3.11%
1.02×
Operating expenses
₹99.19M
2.09%
0.93×
Property and equipment
17.30%
Spread over hurdle
(6.32%)