250.5
Revenue₹M
289.6
300.7
316.9
328.6
345.7
355.3
367.7
378.9
402.7
411.2
261.8
3.54%
3.78%
74
14.67
Revenue growth%
18.28
20.05
19.77
18.86
19.96
22.15
21.18
20.44
18.53
17.20
21.53
20.44
19.86
17
15.39
Gross margin%
6.31
7.94
9.36
7.81
8.26
7.37
9.93
10.48
9.86
9.39
5.16
9.86
8.81
67
21.65
Operating margin%
23.44
24.24
25.49
26.75
26.85
28.84
29.56
30.41
28.85
30.96
17.16
29.56
27.84
84
8.58
Net margin%
17.80
15.95
13.80
14.09
12.24
9.98
7.89
10.36
8.59
10.96
17.78
9.98
11.60
28
21.57
P/E ratio (avg)x
41.45
37.37
37.19
35.08
33.02
31.67
29.43
28.23
24.96
25.28
17.42
28.23
32.35
82
26.22
EV/EBITx
19.23
20.63
19.68
18.04
19.08
17.66
17.95
16.81
15.19
14.99
35.84
16.81
18.00
88
21.91
FCF yield (avg)%
22.52
20.44
20.67
19.07
16.51
15.55
16.94
19.31
19.19
17.16
17.45
17.16
19.13
70
22.50
FCF margin%
10.45
11.04
8.94
9.81
11.83
13.47
12.77
15.06
13.36
14.92
17.89
13.47
12.30
52
1.093
FCF / Net incomex
0.925
0.915
0.876
0.969
1.063
1.026
1.033
1.222
1.323
1.306
1.030
1.222
1.029
92
22.22
ROIC%
23.75
25.76
23.66
26.46
28.38
29.20
27.84
25.16
24.08
26.24
29.46
26.24
26.00
33
24.55
Return on equity%
28.68
28.56
30.87
29.91
32.14
29.71
27.06
25.11
24.95
26.85
24.35
26.85
28.62
29
21.80
Return on assets%
8.14
5.29
5.75
7.50
5.30
6.34
5.29
6.85
5.78
4.32
27.04
5.78
5.76
83
1.56
EPS₹
1.30
1.34
1.25
1.34
1.33
1.40
1.29
1.20
1.32
1.28
1.63
(0.85%)
0.34%
—
13.00
EPS growth%
18.32
20.24
17.35
16.81
14.88
13.91
14.33
16.47
16.68
15.60
15.95
15.60
16.57
84
4.42
Bookvalue per sh₹
3.44
3.86
3.83
4.13
4.83
5.47
5.52
5.42
5.88
6.40
3.60
5.79%
7.03%
—
3.50
FCF per share₹
1.30
1.21
1.26
1.25
1.18
1.15
1.22
1.24
1.23
1.15
4.43
(0.57%)
(1.05%)
—
2.40
Dividend per sh₹
2.90
2.97
2.75
2.63
2.69
2.91
2.95
3.08
3.17
2.87
1.80
1.34%
(1.30%)
—
13.41
Div yield (avg)%
24.73
25.87
26.42
26.60
27.03
26.14
27.78
28.21
25.40
22.64
18.02
26.14
26.28
31
13.91
Payout ratio%
19.22
18.34
15.54
14.93
17.12
17.43
19.25
22.12
20.33
18.16
29.82
19.25
18.25
65
46.47
Shares (diluted)M
52.55
50.34
44.78
39.89
36.45
38.14
39.17
42.24
37.12
39.93
47.02
1.84%
(2.17%)
16
29.61
Buyback yield%
28.73
26.73
27.69
26.94
25.11
26.10
24.91
23.63
21.65
19.89
11.50
23.63
25.61
63
0.118
D/E ratiox
0.218
0.224
0.238
0.250
0.260
0.284
0.265
0.272
0.250
0.269
0.709
0.269
0.255
45
379.1
Enterprise value₹M
148.3
148.7
135.0
145.0
156.6
143.5
133.2
132.0
139.9
124.5
339.6
(4.48%)
(2.79%)
17
0.259
LT debt₹B
0.508
0.537
0.628
0.758
0.790
0.957
0.939
1.064
1.139
1.324
0.330
10.89%
10.50%
21
Revenue
₹411.2M
3.78%
1.00×
Cost of revenue
₹234.3M
3.96%
1.02×
Operating expenses
₹52.83M
2.98%
0.93×
Property and equipment
18.30%
Return on capital
110.08%
Spread over hurdle
100.44%