227.3
Revenue₹M
269.1
290.7
318.1
339.4
358.9
384.0
422.5
465.6
496.9
534.8
233.8
8.30%
7.85%
22
17.40
Revenue growth%
13.22
11.81
9.61
7.06
5.47
3.86
3.57
3.68
5.73
3.14
19.01
3.68
5.60
91
4.58
Gross margin%
17.35
19.77
22.08
23.12
25.06
22.79
23.48
25.63
22.79
20.50
20.46
22.79
22.79
60
4.79
Operating margin%
36.07
33.07
31.43
28.53
29.81
29.57
28.90
30.28
27.80
25.58
6.06
28.90
29.69
39
5.76
Net margin%
12.90
12.31
10.53
8.52
10.77
8.02
9.92
9.49
12.44
11.89
14.05
9.92
10.65
86
20.93
P/E ratio (avg)x
13.78
12.83
13.66
13.87
12.08
11.08
10.18
8.797
8.555
8.939
11.24
8.939
11.58
52
10.37
EV/EBITx
25.36
28.38
31.54
31.71
33.29
35.36
36.79
35.00
32.60
32.96
12.12
35.00
32.78
5
3.26
FCF yield (avg)%
3.82
3.25
0.72
0.40
0.40
0.40
0.40
3.29
4.65
4.40
11.32
3.29
1.99
36
7.62
FCF margin%
16.71
13.75
13.67
11.67
11.15
8.68
8.37
7.03
6.46
5.08
29.12
7.03
9.91
14
0.832
FCF / Net incomex
0.993
0.944
1.007
0.870
0.736
0.640
0.573
0.526
0.563
0.569
1.204
0.569
0.688
59
7.92
ROIC%
26.78
25.19
26.99
24.00
25.11
27.63
28.67
28.92
27.62
28.68
27.27
28.67
27.30
36
9.36
Return on equity%
2.16
2.88
1.58
0.40
0.75
0.40
0.61
3.39
3.63
3.34
25.74
3.34
1.87
38
2.81
Return on assets%
31.25
32.89
35.60
35.38
34.13
36.45
38.27
40.05
41.43
41.84
5.65
40.05
36.02
62
6.87
EPS₹
10.90
12.39
13.74
16.14
15.47
14.63
14.13
14.78
16.91
19.71
7.42
4.97%
6.31%
—
14.34
EPS growth%
30.18
27.38
26.49
27.99
26.38
28.27
30.09
32.79
29.98
28.58
10.29
29.98
28.43
55
7.36
Bookvalue per sh₹
3.19
3.10
3.00
3.01
2.97
3.44
3.97
4.02
4.37
4.76
7.97
9.92%
4.51%
—
13.33
FCF per share₹
7.21
8.54
8.42
9.28
10.31
11.48
11.46
12.06
12.54
12.80
14.82
4.42%
7.11%
—
8.92
Dividend per sh₹
4.00
3.97
4.61
4.87
4.88
4.83
5.22
6.22
6.31
7.31
6.02
8.38%
6.46%
—
19.05
Div yield (avg)%
32.80
31.22
32.03
31.83
32.24
29.77
30.13
32.64
29.80
30.49
18.42
30.13
31.52
5
12.28
Payout ratio%
20.67
22.35
21.66
22.72
22.82
22.14
23.01
23.92
23.58
23.12
6.52
23.12
22.77
88
14.30
Shares (diluted)M
18.64
19.57
19.38
20.24
21.31
23.69
27.81
29.37
32.61
34.78
13.85
10.29%
7.57%
7
13.35
Buyback yield%
30.02
31.38
30.87
33.54
35.35
37.67
36.07
33.38
35.40
35.05
26.53
35.40
34.29
7
0.718
D/E ratiox
0.536
0.586
0.653
0.609
0.574
0.635
0.656
0.703
0.665
0.628
0.103
0.656
0.632
73
42.32
Enterprise value₹M
548.0
540.5
574.1
656.8
647.1
664.8
694.1
753.7
766.1
843.0
284.9
5.43%
5.38%
88
168.8
LT debt₹M
277.7
266.8
243.8
222.7
243.5
249.5
275.4
259.4
245.4
248.8
31.44
0.44%
(0.31%)
14
Revenue
₹534.8M
7.85%
1.00×
Cost of revenue
₹374.3M
7.85%
1.00×
Operating expenses
₹103.4M
8.70%
1.08×
Property and equipment
16.69%