767.3
Revenue₹M
699.5
715.7
734.8
730.7
741.2
760.5
759.4
753.0
737.6
757.1
850.6
0.43%
0.73%
32
28.74
Revenue growth%
23.34
24.46
21.97
22.70
23.66
22.87
21.12
19.67
19.29
19.05
5.75
19.67
22.34
53
18.77
Gross margin%
18.99
20.83
20.76
19.52
21.02
19.10
19.81
19.57
22.51
20.11
26.75
19.81
19.96
27
12.18
Operating margin%
0.40
1.11
1.86
0.40
0.40
0.40
0.40
0.40
0.40
0.40
4.60
0.40
0.40
23
11.15
Net margin%
1.17
2.89
3.35
1.61
3.99
2.97
2.56
0.40
1.82
1.05
28.17
1.82
2.19
38
19.14
P/E ratio (avg)x
19.02
20.95
21.19
21.75
22.76
21.06
24.09
26.16
26.69
27.12
8.410
26.16
22.25
65
17.67
EV/EBITx
38.50
42.62
43.28
42.93
42.84
51.73
62.00
74.85
77.78
85.28
27.80
74.85
47.50
19
7.18
FCF yield (avg)%
16.90
14.62
14.09
14.54
13.07
12.27
9.32
7.51
9.80
8.54
12.22
9.32
12.67
32
7.80
FCF margin%
23.47
22.84
23.16
22.23
22.07
22.16
22.30
21.54
23.18
22.83
14.03
22.30
22.56
89
0.219
FCF / Net incomex
0.948
0.976
1.062
0.998
1.029
1.177
1.366
1.401
1.604
1.656
1.582
1.401
1.119
19
9.64
ROIC%
30.65
31.58
30.08
32.64
33.69
34.96
32.73
35.07
35.83
38.68
21.12
35.07
33.21
92
5.89
Return on equity%
9.38
8.28
7.82
5.99
6.08
7.40
6.90
5.74
5.81
5.09
19.28
5.81
6.49
57
12.97
Return on assets%
10.56
8.79
7.36
7.55
10.16
9.77
8.53
9.70
9.41
7.43
17.43
9.41
9.10
87
8.29
EPS₹
4.21
3.86
3.65
3.59
3.71
3.55
3.46
3.19
3.13
3.15
8.70
(3.21%)
(1.81%)
—
11.31
EPS growth%
16.88
16.36
16.70
18.56
20.95
19.72
22.00
21.49
19.68
18.75
6.52
19.72
19.22
29
18.29
Bookvalue per sh₹
12.81
12.93
12.84
13.07
13.94
15.52
15.56
14.68
14.21
13.93
14.43
(0.02%)
0.26%
—
3.68
FCF per share₹
16.91
17.04
16.16
17.60
16.28
15.12
16.42
18.75
21.06
23.67
10.07
7.77%
4.38%
—
11.18
Dividend per sh₹
15.27
16.14
18.30
19.22
19.09
19.56
18.00
18.46
17.68
18.12
12.52
(1.03%)
0.88%
—
27.71
Div yield (avg)%
23.59
25.83
27.12
29.28
31.07
32.90
32.53
35.19
35.48
34.96
4.35
34.96
31.80
23
12.98
Payout ratio%
13.62
12.17
14.72
12.16
9.25
11.03
8.53
8.72
9.88
7.84
20.52
8.72
10.45
64
13.86
Shares (diluted)M
17.02
18.43
20.41
19.94
22.33
21.85
21.82
22.67
25.85
29.83
14.08
5.96%
5.09%
89
13.78
Buyback yield%
20.97
23.97
24.63
24.78
27.10
29.79
27.64
24.92
22.87
20.56
2.72
24.92
24.71
39
1.163
D/E ratiox
1.562
1.519
1.429
1.462
1.457
1.520
1.634
1.611
1.596
1.786
0.156
1.611
1.541
42
0.483
Enterprise value₹B
0.748
0.867
0.845
0.846
0.908
1.043
1.226
1.174
1.226
1.161
0.559
5.05%
5.86%
15
250.1
LT debt₹M
150.1
159.6
165.5
171.7
194.5
196.2
188.5
207.6
198.4
216.9
415.2
2.20%
4.97%
21
Revenue
₹757.1M
0.73%
1.00×
Cost of revenue
₹456.4M
0.92%
1.02×
Operating expenses
₹123.6M
0.46%
0.97×
Property and equipment
18.05%
Spread over hurdle
(3.54%)