345.2
Revenue₹M
363.7
396.4
438.3
483.8
519.5
576.1
631.6
672.2
739.9
818.6
376.1
9.52%
9.56%
80
6.23
Revenue growth%
28.31
27.55
30.25
32.59
30.86
30.70
29.39
28.65
30.58
31.37
15.17
30.58
30.42
93
11.14
Gross margin%
9.06
6.35
7.77
10.54
10.59
9.33
8.31
8.24
6.50
5.15
28.50
8.24
8.28
74
19.74
Operating margin%
25.28
26.11
24.66
22.14
22.70
19.98
17.96
15.40
16.61
15.61
7.48
16.61
21.06
94
8.84
Net margin%
28.09
26.62
25.58
22.97
23.46
24.49
23.77
26.45
24.51
27.39
7.97
24.51
25.04
33
16.37
P/E ratio (avg)x
21.09
22.45
24.41
26.31
29.63
33.42
34.91
38.15
36.18
38.96
20.43
36.18
31.53
90
33.67
EV/EBITx
6.330
6.001
5.819
5.692
5.638
5.885
5.879
5.360
5.846
5.861
32.71
5.861
5.853
32
20.82
FCF yield (avg)%
24.42
26.96
25.91
27.42
28.00
28.02
28.70
27.18
26.26
28.62
11.04
28.02
27.30
15
27.45
FCF margin%
10.95
8.79
10.95
12.06
11.49
12.45
13.02
10.99
13.33
15.08
18.37
13.02
11.77
79
0.366
FCF / Net incomex
0.640
0.647
0.675
0.617
0.570
0.543
0.484
0.487
0.512
0.523
1.793
0.512
0.557
69
11.80
ROIC%
12.50
10.05
12.96
11.36
11.98
13.40
13.24
13.50
11.51
11.11
6.39
13.24
12.24
76
5.28
Return on equity%
9.20
9.48
7.15
6.98
8.97
8.22
9.85
11.12
8.82
8.46
15.31
8.82
8.90
8
4.14
Return on assets%
0.40
1.45
0.40
0.40
0.48
0.40
0.40
1.62
0.40
0.40
24.05
0.40
0.40
14
25.38
EPS₹
16.60
16.33
16.57
15.72
16.61
17.76
18.23
19.32
19.80
20.01
25.99
3.79%
0.45%
—
15.52
EPS growth%
20.85
22.99
21.13
23.59
26.40
27.56
29.44
26.92
25.17
25.93
5.86
26.92
25.55
85
22.28
Bookvalue per sh₹
13.30
12.95
13.38
14.07
15.70
17.22
19.13
18.99
19.60
21.80
10.18
6.79%
6.10%
—
8.37
FCF per share₹
41.53
49.14
54.93
62.87
68.54
76.00
74.55
79.38
87.52
96.85
13.65
7.16%
10.29%
—
28.08
Dividend per sh₹
5.48
5.84
5.73
5.51
5.75
5.28
4.92
4.31
4.47
3.83
32.03
(7.83%)
(2.90%)
—
16.97
Div yield (avg)%
23.11
20.93
22.12
21.38
19.44
19.74
17.20
16.70
19.26
19.12
25.81
19.12
19.59
70
29.45
Payout ratio%
10.07
12.33
10.13
11.57
11.05
8.07
11.04
13.49
12.59
11.62
19.08
11.62
11.31
49
15.62
Shares (diluted)M
16.64
17.76
17.69
16.88
19.64
22.53
24.81
23.68
25.92
28.63
15.46
7.82%
5.20%
66
16.69
Buyback yield%
5.15
8.00
8.93
8.74
11.31
8.75
10.56
9.70
10.53
8.61
16.97
9.70
8.84
79
1.162
D/E ratiox
0.689
0.686
0.794
0.827
0.932
1.085
1.073
1.242
1.192
1.132
1.015
1.132
1.002
12
248.6
Enterprise value₹M
425.5
453.4
456.3
481.3
467.0
524.7
498.7
554.3
585.2
528.5
311.2
2.50%
3.26%
21
0.146
LT debt₹B
0.690
0.692
0.752
0.903
0.924
1.064
1.173
1.216
1.214
1.196
0.479
5.31%
7.60%
7
Revenue
₹818.6M
9.56%
1.00×
Cost of revenue
₹573.0M
9.56%
1.00×
Operating expenses
₹149.4M
8.94%
0.94×
Property and equipment
20.38%
Spread over hurdle
(6.95%)