153.7
Revenue₹M
376.7
411.9
457.6
503.2
538.7
577.6
630.9
682.7
737.0
791.2
166.4
7.99%
8.58%
55
7.26
Revenue growth%
30.97
28.13
30.77
30.47
32.81
33.23
30.73
30.78
33.65
33.51
9.24
33.23
30.88
56
11.72
Gross margin%
12.50
10.99
13.16
10.26
8.19
5.99
3.53
6.18
4.19
3.75
6.46
4.19
7.19
52
29.11
Operating margin%
5.33
3.24
0.47
0.78
2.75
4.90
5.96
5.29
6.49
6.05
20.26
5.96
5.09
67
14.22
Net margin%
27.72
27.25
29.01
30.91
30.46
27.87
25.96
26.32
27.63
28.15
10.48
27.63
27.80
92
25.44
P/E ratio (avg)x
32.43
29.91
30.79
31.89
30.73
31.37
28.26
26.74
29.38
29.84
21.42
29.38
30.32
58
27.46
EV/EBITx
37.53
35.66
36.22
35.55
33.27
32.92
32.65
35.54
39.55
42.19
36.07
35.54
35.60
65
6.45
FCF yield (avg)%
27.90
28.04
29.02
30.69
28.25
30.35
31.49
30.18
31.13
33.14
14.99
31.13
30.26
25
6.05
FCF margin%
28.24
27.75
26.27
27.33
26.78
25.25
26.20
23.23
24.47
25.92
20.18
25.25
26.24
25
0.275
FCF / Net incomex
0.314
0.316
0.314
0.275
0.273
0.278
0.278
0.285
0.267
0.277
0.624
0.278
0.278
14
29.84
ROIC%
26.10
28.79
30.88
28.34
29.87
26.96
25.75
27.65
25.90
28.25
25.64
26.96
27.95
8
4.32
Return on equity%
21.21
20.77
21.98
23.27
24.68
26.16
23.22
22.38
20.68
21.54
21.61
22.38
22.18
7
24.26
Return on assets%
6.70
4.23
5.40
3.63
4.93
3.89
2.91
2.89
4.25
4.97
4.73
3.89
4.24
5
2.85
EPS₹
14.37
14.42
16.15
18.48
21.37
20.84
22.12
26.09
27.11
29.43
2.95
6.61%
8.14%
—
21.28
EPS growth%
33.03
33.41
34.94
32.19
30.29
32.91
30.07
32.33
33.16
35.59
8.60
32.91
32.97
46
3.48
Bookvalue per sh₹
3.25
3.51
3.82
3.78
3.92
3.77
3.55
3.97
3.66
4.06
13.67
0.73%
1.17%
—
5.16
FCF per share₹
3.37
2.93
3.14
3.36
2.88
2.73
2.32
2.44
2.35
2.48
10.21
(2.99%)
(3.09%)
—
6.59
Dividend per sh₹
7.16
8.22
8.38
9.33
10.98
11.96
12.72
14.74
14.30
14.53
12.88
5.76%
9.04%
—
29.68
Div yield (avg)%
0.40
0.40
0.40
2.28
1.36
2.27
1.22
0.58
3.19
5.14
12.60
2.27
1.29
40
18.69
Payout ratio%
17.44
14.79
13.73
15.35
14.62
13.48
15.25
16.89
15.77
18.07
22.60
15.77
15.30
60
30.36
Shares (diluted)M
34.10
35.70
39.49
35.36
38.78
35.61
37.85
35.68
39.81
36.70
30.78
(1.09%)
0.26%
34
18.19
Buyback yield%
7.86
10.49
8.71
6.22
6.92
8.61
9.48
10.24
7.71
7.14
9.60
8.61
8.24
47
1.062
D/E ratiox
2.027
2.180
2.439
2.347
2.718
2.650
2.835
3.203
3.453
3.326
0.246
3.203
2.684
63
726.3
Enterprise value₹M
288.7
280.4
277.7
298.2
283.3
295.1
292.7
321.2
335.8
383.5
622.4
6.25%
4.08%
21
107.5
LT debt₹M
636.6
567.1
609.9
530.6
563.6
495.2
470.9
489.4
498.0
440.9
233.2
(4.79%)
(2.86%)
91
Revenue
₹791.2M
8.58%
1.00×
Cost of revenue
₹463.4M
8.55%
1.00×
Operating expenses
₹146.0M
8.53%
1.00×
Property and equipment
18.42%