244.1
Revenue₹M
259.0
276.1
303.5
325.5
354.0
390.3
419.6
459.7
501.9
556.2
267.8
9.46%
8.98%
77
11.96
Revenue growth%
23.74
25.20
26.94
26.30
24.58
21.77
21.92
22.16
21.03
18.64
15.94
21.77
22.95
94
3.94
Gross margin%
1.21
1.56
4.41
1.43
0.74
1.31
4.02
6.11
3.48
2.65
23.66
3.48
2.10
75
28.73
Operating margin%
30.65
31.53
33.13
33.02
30.12
30.32
28.74
28.19
28.58
25.71
24.81
28.58
30.22
16
13.30
Net margin%
18.40
17.43
19.61
17.33
17.30
20.03
20.91
18.75
16.03
18.74
5.08
18.75
18.57
17
15.89
P/E ratio (avg)x
24.98
29.16
31.89
34.98
39.84
39.27
40.56
47.52
55.35
61.93
21.99
47.52
39.55
68
36.00
EV/EBITx
16.60
15.73
15.50
15.49
14.87
15.03
14.69
16.56
15.57
14.52
16.23
15.03
15.50
29
26.29
FCF yield (avg)%
9.67
7.22
9.56
7.49
5.21
7.40
7.40
9.95
8.30
9.46
20.63
8.30
7.89
56
3.26
FCF margin%
24.30
23.35
21.14
19.37
17.27
14.42
16.09
18.17
17.47
19.86
3.05
17.47
18.77
60
0.129
FCF / Net incomex
1.177
1.202
1.388
1.554
1.565
1.688
1.708
1.841
2.055
2.174
0.134
1.841
1.626
58
4.98
ROIC%
12.18
11.12
13.06
14.60
17.36
14.41
13.91
14.85
17.65
16.45
7.86
14.85
14.51
76
22.88
Return on equity%
23.71
24.67
25.51
27.95
25.75
24.67
25.32
24.16
24.08
22.81
24.11
24.16
24.67
70
25.90
Return on assets%
22.10
23.55
22.03
22.38
22.21
22.83
25.40
23.90
24.66
23.56
11.53
23.90
23.19
77
3.34
EPS₹
2.15
2.20
2.46
2.70
2.78
2.55
2.29
2.10
2.22
2.38
3.74
(3.06%)
0.01%
—
23.35
EPS growth%
3.47
5.07
6.63
8.50
10.88
11.37
12.66
14.39
11.63
11.57
19.02
11.63
11.13
18
3.32
Bookvalue per sh₹
3.22
3.30
3.40
3.42
3.53
3.91
3.89
3.94
4.13
3.88
1.54
1.90%
1.17%
—
0.63
FCF per share₹
0.73
0.70
0.61
0.61
0.65
0.67
0.60
0.54
0.48
0.45
1.95
(7.09%)
(4.22%)
—
3.51
Dividend per sh₹
5.69
5.40
6.07
6.99
7.31
8.24
8.44
9.28
9.53
9.55
3.52
5.49%
6.37%
—
6.59
Div yield (avg)%
18.14
17.41
18.19
17.50
16.35
17.39
17.24
20.12
17.87
17.93
5.58
17.87
17.69
81
10.01
Payout ratio%
24.22
22.89
20.12
20.83
18.15
17.22
16.30
16.94
18.78
16.49
14.24
16.94
18.46
90
61.55
Shares (diluted)M
92.22
107.9
128.2
135.2
149.2
167.9
164.6
160.3
159.3
155.4
64.42
0.82%
5.40%
61
13.57
Buyback yield%
18.76
16.84
14.85
16.05
15.17
15.75
13.77
14.28
14.68
14.88
5.72
14.68
15.02
73
1.746
D/E ratiox
1.340
1.214
1.342
1.406
1.482
1.629
1.548
1.591
1.692
1.811
1.650
1.629
1.515
75
0.506
Enterprise value₹B
0.932
1.000
1.135
1.177
1.254
1.401
1.644
1.570
1.550
1.721
0.263
6.54%
7.81%
60
138.0
LT debt₹M
189.8
167.3
167.3
180.8
189.3
164.8
160.8
171.6
168.8
166.1
288.3
(2.58%)
(2.19%)
69
Revenue
₹556.2M
8.98%
1.00×
Cost of revenue
₹325.0M
9.20%
1.02×
Operating expenses
₹132.6M
8.55%
0.96×
Property and equipment
16.86%
Goodwill & intangibles
16.85%
Spread over hurdle
(10.36%)