164.8
Revenue₹M
195.8
198.1
202.4
203.4
204.4
202.7
204.1
204.2
201.0
204.9
178.3
0.05%
0.58%
63
13.46
Revenue growth%
26.98
28.18
31.06
30.01
32.71
32.99
32.04
34.00
36.97
36.21
22.77
34.00
32.38
27
7.70
Gross margin%
18.45
18.70
18.98
18.89
19.43
21.05
21.66
21.89
23.09
24.63
19.70
21.89
20.24
27
13.69
Operating margin%
13.52
16.28
14.37
15.69
16.48
16.15
18.53
21.38
20.31
22.56
26.63
20.31
16.38
77
20.94
Net margin%
22.43
22.64
22.70
24.99
23.87
23.42
25.00
24.31
26.56
23.64
11.56
24.31
23.75
57
36.14
P/E ratio (avg)x
48.79
58.58
64.42
73.09
78.79
93.80
95.73
113.7
135.5
157.3
15.76
113.7
86.29
20
29.72
EV/EBITx
24.00
25.44
23.05
26.03
25.13
27.57
27.36
29.89
26.85
29.20
32.77
27.57
26.44
51
29.58
FCF yield (avg)%
3.47
5.02
7.17
8.35
7.71
10.44
12.55
12.46
11.45
13.39
18.27
12.46
9.39
61
20.26
FCF margin%
3.87
4.29
6.85
6.60
6.82
8.20
6.22
8.03
8.77
11.34
22.23
8.20
6.84
75
1.430
FCF / Net incomex
0.206
0.210
0.228
0.241
0.235
0.246
0.263
0.298
0.305
0.307
0.951
0.298
0.244
94
27.78
ROIC%
18.94
19.22
19.54
19.76
18.02
19.52
21.46
24.22
26.41
26.30
2.59
24.22
19.65
20
17.98
Return on equity%
20.07
22.41
20.64
22.81
25.54
22.94
20.03
18.32
18.31
19.21
20.80
19.21
20.36
45
6.58
Return on assets%
20.04
21.60
19.07
19.28
20.69
21.80
24.78
26.11
25.06
27.42
28.59
25.06
21.70
16
0.69
EPS₹
0.67
0.76
0.78
0.76
0.84
0.75
0.70
0.74
0.79
0.87
0.72
0.81%
1.87%
—
25.29
EPS growth%
23.79
21.75
21.22
23.75
23.78
21.28
23.42
20.73
18.51
20.59
14.99
20.73
21.51
31
0.26
Bookvalue per sh₹
0.77
0.73
0.75
0.66
0.72
0.79
0.80
0.83
0.91
0.81
0.64
2.45%
0.55%
—
0.38
FCF per share₹
0.30
0.32
0.29
0.31
0.32
0.27
0.23
0.22
0.22
0.21
0.61
(7.70%)
(3.60%)
—
0.43
Dividend per sh₹
0.48
0.54
0.53
0.54
0.55
0.57
0.58
0.55
0.50
0.57
0.82
0.90%
1.03%
—
26.49
Div yield (avg)%
4.23
7.09
6.55
6.06
3.77
5.61
6.85
4.77
3.84
4.98
28.74
4.98
5.30
66
24.38
Payout ratio%
12.79
10.70
10.42
10.00
10.77
13.45
16.23
16.84
15.99
13.70
25.67
15.99
13.12
64
246.0
Shares (diluted)M
248.9
247.3
265.4
294.5
290.8
302.3
322.5
347.4
352.6
408.1
247.1
7.01%
5.39%
36
27.51
Buyback yield%
27.34
29.25
30.40
28.56
31.42
33.73
35.09
36.56
38.65
37.53
25.95
36.56
32.57
54
0.270
D/E ratiox
1.514
1.786
2.120
2.439
2.576
2.946
2.955
3.465
3.571
3.934
0.923
3.465
2.761
18
93.80
Enterprise value₹M
8.098
8.461
8.835
8.861
8.461
8.272
8.721
9.079
8.650
7.636
40.65
(2.03%)
(1.33%)
64
84.82
LT debt₹M
38.13
36.18
40.53
44.47
48.81
46.28
51.86
50.13
50.02
47.54
94.57
(0.53%)
2.73%
26
Revenue
₹204.9M
0.58%
1.00×
Cost of revenue
₹120.8M
0.48%
0.99×
Operating expenses
₹31.36M
0.93%
1.03×
Property and equipment
18.47%
Spread over hurdle
20.44%