709.4
Revenue₹M
460.9
488.1
506.8
544.9
566.6
582.8
599.5
618.1
664.7
688.2
785.7
3.97%
4.76%
5
12.58
Revenue growth%
7.79
5.68
8.37
10.72
10.40
12.16
13.99
14.12
16.48
19.00
12.59
14.12
11.44
36
12.75
Gross margin%
24.65
22.58
20.42
19.08
21.84
18.93
16.24
16.31
16.64
17.69
20.84
16.64
19.01
65
14.97
Operating margin%
8.74
8.98
8.21
10.37
9.04
7.33
9.72
12.62
12.20
11.03
27.86
11.03
9.38
38
12.62
Net margin%
29.55
27.78
29.49
30.55
27.70
28.20
28.12
28.76
25.92
23.13
11.04
28.12
28.16
16
11.17
P/E ratio (avg)x
20.55
22.72
27.56
28.86
34.24
37.36
43.86
44.15
43.93
49.24
25.88
43.93
35.80
42
8.281
EV/EBITx
14.06
15.67
16.32
18.50
17.69
19.30
20.51
18.85
20.40
22.26
22.54
20.40
18.67
76
13.75
FCF yield (avg)%
9.48
7.61
8.10
8.73
9.46
9.97
7.36
7.02
7.06
6.60
29.14
7.06
7.86
15
11.32
FCF margin%
13.75
13.24
13.19
14.46
11.68
9.04
9.51
9.13
8.60
10.35
22.94
9.13
11.02
42
1.320
FCF / Net incomex
1.279
1.304
1.544
1.661
1.805
1.883
2.013
2.241
2.667
2.941
0.314
2.241
1.844
83
19.79
ROIC%
7.79
8.83
8.74
10.38
10.83
10.71
13.62
12.35
10.62
11.01
29.07
11.01
10.66
58
22.33
Return on equity%
11.58
9.70
10.36
11.75
12.70
15.36
14.06
16.24
15.30
14.20
13.95
15.30
13.38
19
13.54
Return on assets%
18.63
19.16
21.63
21.43
20.62
20.29
18.38
17.19
16.31
19.05
11.89
18.38
19.10
83
3.25
EPS₹
4.51
4.13
4.43
3.92
3.60
3.85
3.58
3.22
3.44
3.51
3.47
(0.51%)
(1.80%)
—
24.75
EPS growth%
1.55
2.30
3.50
3.36
4.10
4.56
3.70
5.48
2.55
5.02
10.72
4.56
3.60
86
11.46
Bookvalue per sh₹
7.42
6.94
6.52
6.58
7.12
7.29
6.89
6.70
7.27
6.76
13.23
(1.03%)
(1.71%)
—
5.45
FCF per share₹
11.75
10.73
10.47
9.75
8.85
9.67
10.44
10.64
10.89
11.39
9.31
5.18%
0.01%
—
13.88
Dividend per sh₹
4.21
4.68
5.26
6.04
5.76
6.24
6.79
7.62
8.46
8.80
7.64
8.86%
7.30%
—
2.79
Div yield (avg)%
11.41
9.01
11.32
11.40
14.07
15.41
17.86
17.92
20.27
17.74
15.84
17.86
14.74
60
18.10
Payout ratio%
26.89
29.87
31.74
33.44
34.20
36.54
38.80
37.78
40.23
40.96
28.74
38.80
35.37
27
24.91
Shares (diluted)M
16.96
17.55
17.86
19.34
17.67
16.82
15.41
13.84
13.58
12.73
24.91
(6.35%)
(3.99%)
21
29.44
Buyback yield%
22.33
22.46
20.39
22.60
21.74
23.07
22.76
21.73
24.64
22.04
29.54
22.76
22.39
63
0.738
D/E ratiox
1.307
1.449
1.368
1.414
1.347
1.283
1.325
1.369
1.256
1.141
1.359
1.283
1.336
40
0.308
Enterprise value₹B
0.923
0.870
1.006
1.052
1.041
0.996
1.098
1.230
1.194
1.208
0.083
3.03%
3.84%
87
122.5
LT debt₹M
376.7
422.0
393.1
437.7
398.4
386.4
432.6
469.1
493.6
466.9
118.1
3.23%
1.82%
69
Revenue
₹688.2M
4.76%
1.00×
Cost of revenue
₹281.0M
4.56%
0.98×
Operating expenses
₹169.8M
5.01%
1.02×
Cash and investments
18.53%
Property and equipment
18.11%
Spread over hurdle
(3.19%)