194.1
Revenue₹M
678.7
664.8
682.1
692.5
701.5
709.9
700.4
713.8
732.3
739.2
213.1
1.05%
1.04%
85
24.09
Revenue growth%
27.64
28.55
28.24
29.16
30.17
29.12
30.82
33.17
35.18
34.26
14.57
33.17
29.66
76
13.25
Gross margin%
3.34
0.78
1.98
0.40
0.40
0.40
2.36
2.80
0.40
0.40
28.01
0.40
0.59
22
28.81
Operating margin%
28.51
27.30
28.21
26.24
26.67
25.73
26.73
25.95
24.85
22.22
5.37
25.73
26.45
77
7.26
Net margin%
3.44
1.34
2.09
4.43
1.60
1.45
0.40
0.59
3.33
4.88
28.85
1.45
1.84
58
26.04
P/E ratio (avg)x
11.53
11.98
12.21
13.06
14.58
14.95
14.62
14.31
13.36
12.46
27.55
14.31
13.21
43
33.98
EV/EBITx
21.71
24.01
24.51
25.23
28.96
34.21
36.48
42.40
51.04
52.41
32.85
42.40
31.59
25
13.34
FCF yield (avg)%
7.52
7.08
9.91
10.66
9.19
10.59
8.99
8.27
6.81
8.71
25.29
8.71
8.85
8
5.43
FCF margin%
21.19
21.78
19.79
18.88
17.61
16.62
14.38
15.04
12.27
10.38
21.33
14.38
17.11
24
0.967
FCF / Net incomex
1.536
1.730
1.980
2.157
2.378
2.566
2.738
2.773
3.258
3.655
0.926
2.773
2.472
11
26.65
ROIC%
12.88
12.23
15.21
14.98
13.11
15.29
14.42
13.59
12.54
13.46
6.38
13.59
13.53
61
21.99
Return on equity%
27.42
29.81
30.72
29.78
31.28
31.31
33.81
31.76
32.50
33.64
23.60
32.50
31.29
27
2.38
Return on assets%
0.40
0.40
0.40
0.97
2.49
5.06
7.87
5.04
2.85
4.15
27.22
5.04
2.67
26
0.46
EPS₹
0.54
0.62
0.62
0.73
0.82
0.96
0.97
1.06
1.09
1.13
0.51
6.49%
9.31%
—
23.80
EPS growth%
31.57
29.71
29.91
28.18
27.19
27.50
29.40
29.76
31.47
31.60
5.86
29.76
29.74
34
0.50
Bookvalue per sh₹
0.23
0.22
0.23
0.23
0.22
0.21
0.18
0.16
0.14
0.13
0.33
(9.81%)
(6.16%)
—
0.13
FCF per share₹
0.16
0.18
0.17
0.15
0.14
0.14
0.13
0.13
0.12
0.11
0.20
(4.64%)
(3.58%)
—
0.32
Dividend per sh₹
0.42
0.48
0.45
0.45
0.48
0.52
0.58
0.55
0.57
0.63
0.47
5.47%
4.99%
—
21.77
Div yield (avg)%
27.33
29.50
29.99
30.91
33.90
36.02
33.33
36.26
35.92
37.29
16.67
36.02
33.61
14
6.79
Payout ratio%
22.84
20.12
22.47
20.28
17.56
17.12
14.43
13.95
16.08
14.48
17.59
14.48
17.34
91
0.924
Shares (diluted)B
1.421
1.392
1.600
1.693
1.865
1.929
2.149
2.220
2.271
2.332
0.939
4.57%
6.55%
36
18.14
Buyback yield%
20.71
21.22
19.59
19.52
19.44
18.20
17.59
15.41
14.28
15.90
9.90
15.90
18.82
81
1.423
D/E ratiox
0.811
0.697
0.625
0.550
0.585
0.513
0.486
0.474
0.419
0.453
0.115
0.474
0.531
8
145.0
Enterprise value₹M
167.5
152.3
143.0
144.6
127.3
117.4
102.6
100.7
86.98
75.04
222.2
(10.03%)
(7.48%)
87
639.7
LT debt₹M
397.1
453.6
444.9
428.1
450.8
521.0
479.3
450.4
420.9
440.4
97.88
(0.46%)
0.93%
35
Revenue
₹739.2M
1.04%
1.00×
Cost of revenue
₹517.4M
1.04%
1.00×
Operating expenses
₹152.8M
0.96%
0.99×
Property and equipment
18.93%
Goodwill & intangibles
16.68%
Spread over hurdle
(2.63%)