243.2
Revenue₹M
310.2
325.5
347.6
367.0
387.3
402.2
415.1
427.9
450.0
462.2
252.1
3.60%
4.48%
90
18.38
Revenue growth%
23.65
23.90
23.94
26.46
26.78
27.71
25.43
25.54
26.06
27.61
22.19
26.06
25.80
6
15.32
Gross margin%
25.05
26.80
27.46
30.23
32.08
32.34
29.51
31.25
30.29
32.09
7.05
31.25
30.26
87
4.63
Operating margin%
12.84
10.60
13.27
14.29
13.56
12.75
15.13
17.27
18.40
17.71
18.84
17.27
13.93
77
23.09
Net margin%
17.13
19.20
16.59
15.59
12.74
14.22
11.67
9.38
11.53
9.71
26.46
11.53
13.48
64
6.474
P/E ratio (avg)x
31.14
30.35
28.50
31.24
29.79
28.41
30.77
30.91
27.59
30.94
28.03
30.77
30.56
38
29.52
EV/EBITx
56.25
55.46
55.71
61.35
59.53
66.53
74.16
74.11
76.43
82.45
10.50
74.16
63.94
73
9.03
FCF yield (avg)%
17.30
16.16
18.00
15.73
18.29
15.48
13.52
14.26
11.81
10.69
6.42
13.52
15.60
89
18.10
FCF margin%
26.69
24.56
23.88
23.53
22.70
24.93
22.18
24.50
25.68
27.70
13.07
24.93
24.53
76
0.780
FCF / Net incomex
0.943
1.052
1.008
0.908
0.913
0.928
0.967
0.906
0.900
0.834
1.430
0.906
0.921
29
7.72
ROIC%
17.23
16.42
15.77
14.82
16.49
15.81
17.30
17.26
14.63
13.40
21.45
15.81
16.12
14
2.06
Return on equity%
25.44
28.18
30.60
31.08
31.12
30.50
33.39
31.13
29.89
31.85
14.53
31.13
30.84
42
5.59
Return on assets%
14.29
14.66
17.26
16.59
19.30
18.93
20.77
19.22
17.84
15.46
9.11
18.93
17.55
50
7.41
EPS₹
40.86
44.88
53.87
60.05
69.74
69.38
83.41
87.92
102.83
104.04
7.72
8.33%
9.75%
—
7.31
EPS growth%
31.64
30.36
29.73
31.02
30.22
29.22
32.14
34.96
37.00
36.98
22.43
34.96
31.33
14
10.70
Bookvalue per sh₹
54.60
55.16
53.65
54.17
59.55
68.93
77.74
80.60
79.29
73.51
14.32
4.30%
4.09%
—
11.22
FCF per share₹
31.54
34.40
33.06
37.00
40.37
44.14
46.32
49.15
47.11
43.43
38.33
1.47%
3.65%
—
40.28
Dividend per sh₹
29.63
29.02
28.99
29.39
27.99
27.25
25.83
22.78
22.87
21.34
13.63
(5.29%)
(3.03%)
—
13.34
Div yield (avg)%
28.25
31.09
33.34
33.92
35.46
34.33
34.74
34.65
37.30
34.35
8.12
34.65
34.34
61
4.55
Payout ratio%
22.42
21.11
21.77
21.40
23.70
21.43
22.61
19.92
16.97
19.59
23.49
19.92
21.42
91
4.784
Shares (diluted)M
7.034
7.263
8.214
8.752
9.752
10.45
10.54
12.16
14.19
15.66
4.903
9.94%
9.93%
77
14.61
Buyback yield%
1.18
3.59
3.73
5.84
6.32
9.25
8.97
8.25
7.06
7.90
2.46
8.25
6.69
59
0.478
D/E ratiox
2.039
1.997
2.308
2.260
2.615
2.747
2.812
3.379
3.657
4.347
0.108
3.379
2.681
40
352.1
Enterprise value₹M
417.7
443.8
437.1
491.8
510.9
562.4
510.0
541.1
595.3
571.4
402.3
2.27%
3.54%
70
129.6
LT debt₹M
551.5
542.8
543.1
596.4
662.0
662.2
745.7
770.6
748.5
897.1
229.7
6.27%
5.47%
57
Revenue
₹462.2M
4.48%
1.00×
Cost of revenue
₹211.0M
4.72%
1.02×
Operating expenses
₹110.0M
4.24%
0.98×
Property and equipment
17.35%
Cash and investments
16.46%
Spread over hurdle
40.09%