150.8
Revenue₹M
475.2
493.7
518.8
543.6
566.8
602.8
619.1
636.6
663.7
686.0
154.6
3.89%
4.40%
36
26.35
Revenue growth%
21.23
22.48
24.19
24.66
24.73
22.45
22.42
24.21
25.81
24.01
8.23
24.01
24.10
64
8.27
Gross margin%
10.85
12.74
14.63
13.10
11.05
10.73
8.76
6.31
4.30
7.10
18.59
7.10
10.79
77
22.74
Operating margin%
23.53
24.56
25.02
23.70
22.35
22.25
19.47
20.66
20.76
23.59
18.54
20.76
22.94
53
12.22
Net margin%
27.13
29.09
26.30
25.67
23.62
23.69
23.42
22.20
23.68
20.94
20.87
23.42
23.69
62
13.63
P/E ratio (avg)x
11.34
12.39
11.34
11.89
12.34
13.23
14.95
14.78
15.50
16.14
9.176
14.95
12.81
84
8.913
EV/EBITx
9.287
9.327
8.617
8.975
9.845
10.79
9.671
9.166
7.989
8.835
7.746
9.166
9.226
33
18.90
FCF yield (avg)%
23.71
21.56
24.26
22.24
22.65
20.98
22.03
24.34
23.62
23.19
28.82
23.19
22.92
13
3.01
FCF margin%
28.75
28.33
28.18
27.07
26.17
27.94
27.55
29.91
28.51
30.60
28.18
28.51
28.26
51
0.410
FCF / Net incomex
1.318
1.341
1.265
1.292
1.303
1.236
1.272
1.340
1.207
1.199
0.840
1.236
1.282
68
24.65
ROIC%
22.84
25.27
28.10
27.26
26.71
28.91
30.58
30.07
30.43
33.21
16.26
30.43
28.51
61
29.54
Return on equity%
3.50
4.27
4.80
3.93
5.98
5.16
3.65
0.97
1.82
0.40
15.37
1.82
3.79
57
13.19
Return on assets%
25.44
24.67
25.53
27.01
27.53
26.01
26.04
27.98
28.36
29.11
3.71
27.98
26.53
87
7.10
EPS₹
19.29
18.53
20.47
21.89
21.64
21.31
20.97
20.63
22.10
20.73
7.61
(0.86%)
0.10%
—
26.88
EPS growth%
27.29
25.21
23.41
24.10
22.74
20.78
22.66
22.38
23.99
25.79
3.35
22.66
23.70
81
5.64
Bookvalue per sh₹
9.40
10.89
12.57
14.98
16.23
17.53
20.25
22.54
25.99
26.91
3.40
10.64%
10.88%
—
8.50
FCF per share₹
13.21
13.54
12.69
11.85
11.76
12.55
11.58
11.71
11.32
11.72
12.15
(0.07%)
(1.25%)
—
3.78
Dividend per sh₹
15.75
18.28
20.64
20.20
22.63
23.36
27.02
27.31
28.11
28.58
8.65
4.77%
5.53%
—
12.28
Div yield (avg)%
9.65
11.11
11.80
9.69
10.40
10.42
8.41
8.46
11.18
13.23
7.30
10.42
10.41
15
9.52
Payout ratio%
26.72
25.09
22.72
25.24
25.49
22.50
23.88
25.13
25.66
24.92
13.26
24.92
25.11
67
12.89
Shares (diluted)M
14.13
15.11
14.09
13.77
12.56
12.40
10.93
11.63
11.12
9.942
13.24
(4.56%)
(2.54%)
19
17.35
Buyback yield%
24.34
23.05
22.07
19.26
19.87
18.40
17.96
18.19
20.58
21.60
18.86
18.40
20.23
18
0.592
D/E ratiox
1.605
1.859
2.069
2.420
2.442
2.490
2.727
3.229
3.755
4.283
0.628
3.229
2.466
49
134.9
Enterprise value₹M
414.2
442.8
443.3
461.8
453.6
432.5
373.6
387.6
393.4
392.8
626.8
(2.84%)
(2.01%)
25
478.0
LT debt₹M
257.1
303.8
364.9
358.0
420.0
446.1
463.2
542.7
596.8
655.8
579.4
9.32%
11.37%
46
Revenue
₹686.0M
4.40%
1.00×
Cost of revenue
₹480.2M
4.40%
1.00×
Operating expenses
₹127.8M
3.96%
0.96×
Property and equipment
14.23%
Goodwill & intangibles
13.77%
Spread over hurdle
(7.60%)