1.102
Revenue₹M
4.214
4.511
4.765
5.217
5.605
6.004
6.296
6.814
7.297
7.824
1.225
6.90%
7.12%
83
25.48
Revenue growth%
16.21
18.34
18.14
19.43
19.21
19.16
17.52
17.44
16.83
18.96
14.57
17.52
18.24
91
7.06
Gross margin%
22.88
21.57
20.86
19.45
17.46
18.41
17.46
15.54
17.69
20.07
6.24
17.69
18.93
90
4.73
Operating margin%
16.64
13.68
14.92
16.63
19.14
17.40
16.03
16.82
18.71
18.94
24.51
17.40
16.73
13
24.76
Net margin%
20.41
21.33
21.26
21.08
21.55
21.03
19.30
17.59
17.86
19.33
15.93
19.30
20.72
89
6.252
P/E ratio (avg)x
25.05
26.79
27.88
27.28
29.42
31.14
34.60
39.42
39.24
43.24
26.77
39.24
30.28
51
29.82
EV/EBITx
6.960
7.255
7.074
6.941
7.711
7.605
8.359
9.142
9.254
9.908
34.24
9.142
7.658
69
28.50
FCF yield (avg)%
4.91
7.05
8.30
8.16
10.62
12.80
10.04
9.34
10.69
12.70
28.25
10.69
9.69
78
5.37
FCF margin%
25.20
27.27
26.95
26.73
29.11
31.85
31.41
33.02
35.73
36.46
24.84
33.02
30.26
14
1.733
FCF / Net incomex
1.653
1.628
1.701
1.499
1.544
1.365
1.520
1.504
1.498
1.544
1.576
1.504
1.532
73
22.78
ROIC%
26.30
29.08
28.10
26.26
25.00
26.02
23.14
22.85
23.25
23.13
8.60
23.14
25.51
44
28.38
Return on equity%
21.18
21.49
19.92
21.95
18.99
16.28
18.70
16.63
19.06
17.98
18.41
17.98
19.03
86
24.01
Return on assets%
18.46
20.52
19.02
18.96
17.26
14.64
16.25
13.50
14.50
13.44
22.76
14.50
16.76
21
1.18
EPS₹
0.84
0.79
0.78
0.69
0.74
0.72
0.68
0.62
0.60
0.52
1.22
(6.86%)
(4.38%)
—
4.68
EPS growth%
28.76
29.55
27.16
26.02
23.34
22.59
20.87
21.61
21.30
21.55
27.00
21.55
22.96
87
3.06
Bookvalue per sh₹
2.80
3.15
3.57
3.73
3.90
4.43
5.04
5.54
5.42
5.81
3.57
8.32%
6.84%
—
2.91
FCF per share₹
3.84
4.23
4.13
3.76
3.95
4.06
3.73
3.47
3.65
4.15
2.96
0.99%
0.38%
—
0.66
Dividend per sh₹
4.92
5.21
5.77
6.44
6.25
6.01
6.41
6.68
7.34
8.40
2.30
6.11%
7.00%
—
14.00
Div yield (avg)%
6.48
7.73
9.75
9.85
7.61
9.43
11.63
13.20
13.28
15.52
24.69
13.20
9.80
9
13.37
Payout ratio%
22.89
22.03
23.14
22.87
23.69
21.91
24.22
25.93
24.94
26.42
19.64
24.94
23.41
24
3.019
Shares (diluted)M
4.823
5.629
6.585
7.327
8.204
9.338
9.218
10.90
11.14
12.52
3.010
8.82%
10.55%
12
21.76
Buyback yield%
16.75
18.49
21.45
18.99
20.58
17.75
15.52
16.29
14.74
11.83
18.27
15.52
17.25
18
0.378
D/E ratiox
1.409
1.589
1.627
1.616
1.898
1.837
1.940
2.049
2.175
2.472
1.364
2.049
1.867
94
6.948
Enterprise value₹M
4.469
4.862
5.656
6.359
6.718
7.107
7.052
6.816
7.980
9.519
7.825
7.22%
9.27%
41
6.011
LT debt₹M
1.368
1.597
1.621
1.596
1.714
1.980
2.199
2.550
2.963
2.883
0.573
10.97%
9.20%
6
Revenue
₹7.824M
7.12%
1.00×
Cost of revenue
₹4.523M
7.23%
1.01×
Operating expenses
₹1.036M
6.92%
0.98×
Property and equipment
15.00%
Spread over hurdle
18.58%