499.6
Revenue₹M
449.6
457.1
472.3
475.1
475.7
487.3
504.0
521.9
530.2
548.6
528.2
2.89%
2.03%
47
13.52
Revenue growth%
8.29
11.21
12.54
13.12
15.27
16.61
17.12
18.84
21.33
20.54
16.38
18.84
15.94
91
23.53
Gross margin%
16.37
18.70
17.60
16.26
15.78
16.27
18.84
17.88
20.55
20.68
5.72
18.84
17.74
37
11.48
Operating margin%
15.29
16.39
17.20
14.67
15.46
13.73
10.98
9.16
11.66
9.56
24.20
10.98
14.20
51
16.95
Net margin%
17.31
17.24
16.21
18.08
17.10
15.41
16.70
17.10
14.38
15.21
2.41
15.41
16.90
57
24.61
P/E ratio (avg)x
38.37
37.41
40.27
44.40
47.94
52.02
51.58
52.38
48.87
54.60
24.49
52.02
48.41
86
15.75
EV/EBITx
27.71
28.78
28.69
30.43
34.44
38.98
38.65
40.32
47.18
50.77
20.34
40.32
36.55
46
19.90
FCF yield (avg)%
21.39
19.44
20.09
18.33
19.66
16.81
14.76
14.61
12.28
15.09
23.61
14.76
17.57
51
2.28
FCF margin%
30.11
29.08
29.48
30.72
30.29
27.37
26.69
26.32
26.29
27.03
7.22
26.69
28.22
87
1.406
FCF / Net incomex
0.897
0.820
0.743
0.687
0.683
0.590
0.517
0.543
0.495
0.527
0.471
0.527
0.637
20
5.98
ROIC%
9.52
8.71
10.09
7.51
4.75
4.85
3.31
3.89
3.22
0.52
10.10
3.31
4.80
74
23.85
Return on equity%
2.81
2.45
1.20
1.90
2.30
2.74
2.22
0.45
0.40
0.40
3.15
0.45
2.06
75
28.18
Return on assets%
17.81
19.18
16.86
19.43
17.77
18.07
17.24
17.20
18.82
17.00
9.04
17.24
17.79
29
0.63
EPS₹
2.54
2.38
2.51
2.78
3.06
2.81
2.90
2.91
3.27
3.39
0.65
2.05%
2.20%
—
18.43
EPS growth%
30.73
31.51
34.15
34.56
35.60
37.09
37.34
34.40
33.46
32.12
26.39
34.40
34.27
91
4.07
Bookvalue per sh₹
3.72
3.48
3.67
3.46
3.61
3.33
3.17
3.20
2.97
2.74
0.99
(5.41%)
(2.17%)
—
3.12
FCF per share₹
3.38
3.58
3.66
4.10
4.67
5.05
5.68
6.56
7.47
7.70
4.45
10.51%
9.34%
—
1.67
Dividend per sh₹
4.66
5.23
4.73
5.24
5.53
5.48
5.64
5.52
6.16
5.62
1.79
0.32%
2.99%
—
28.85
Div yield (avg)%
4.19
4.32
3.04
4.93
5.98
8.54
7.67
6.01
7.71
7.88
18.35
7.71
6.00
63
4.75
Payout ratio%
4.16
5.46
6.11
7.75
4.76
3.42
2.86
5.39
4.58
3.46
29.25
3.46
4.67
15
65.30
Shares (diluted)M
103.4
102.4
118.9
116.5
140.3
147.9
173.5
187.9
198.9
235.4
64.23
10.90%
9.08%
70
15.15
Buyback yield%
17.88
19.38
20.59
23.12
25.59
28.59
26.39
24.51
21.95
22.33
8.20
24.51
22.72
94
1.730
D/E ratiox
0.291
0.310
0.310
0.300
0.285
0.247
0.226
0.235
0.247
0.213
0.208
0.235
0.266
41
0.482
Enterprise value₹B
0.563
0.637
0.659
0.665
0.738
0.818
0.846
0.964
1.071
1.177
0.392
9.80%
8.23%
92
361.8
LT debt₹M
82.30
72.13
64.35
65.17
61.82
62.12
58.64
61.70
56.99
52.33
178.3
(3.28%)
(4.23%)
39
Revenue
₹548.6M
2.03%
1.00×
Cost of revenue
₹384.0M
2.03%
1.00×
Operating expenses
₹94.61M
2.32%
1.03×
Property and equipment
19.24%
Spread over hurdle
(7.08%)