597.2
Revenue₹M
579.2
600.0
635.6
668.1
717.5
747.6
791.6
820.6
862.7
893.6
620.5
4.49%
5.14%
10
12.65
Revenue growth%
22.94
21.67
21.43
20.33
21.65
20.36
17.76
15.46
17.98
15.21
17.80
17.76
20.34
90
14.52
Gross margin%
8.81
7.70
7.07
4.94
7.86
6.42
7.16
7.70
5.49
5.31
21.08
6.42
7.12
78
14.85
Operating margin%
17.87
15.49
17.99
16.50
17.33
18.96
19.29
16.50
19.29
20.62
27.43
19.29
17.93
18
11.61
Net margin%
13.63
15.31
15.11
16.62
18.72
20.07
19.44
22.01
23.48
25.10
27.99
22.01
19.08
71
26.52
P/E ratio (avg)x
11.93
10.75
10.05
9.613
8.805
8.788
8.831
9.238
10.07
9.955
21.28
9.238
9.784
18
12.29
EV/EBITx
8.410
8.356
10.08
10.59
12.57
14.92
17.44
19.43
23.15
27.32
25.43
19.43
13.74
93
19.41
FCF yield (avg)%
3.59
2.97
1.37
1.62
2.39
0.40
3.19
4.71
4.64
7.16
18.44
4.64
3.08
12
19.59
FCF margin%
22.34
23.82
25.98
27.19
24.33
24.58
25.07
23.47
22.68
22.72
21.16
23.47
24.07
46
1.470
FCF / Net incomex
0.178
0.196
0.205
0.206
0.202
0.211
0.183
0.182
0.193
0.205
1.655
0.193
0.199
64
8.79
ROIC%
14.40
14.55
11.84
10.79
12.99
10.22
7.43
7.40
5.89
8.78
29.58
7.43
10.51
68
12.57
Return on equity%
0.40
2.71
3.50
2.36
4.56
6.85
5.87
6.74
6.10
8.78
23.82
6.74
5.21
71
18.35
Return on assets%
22.95
21.80
24.32
21.45
21.65
24.01
22.09
20.55
21.58
20.95
3.94
21.58
21.73
53
10.63
EPS₹
6.60
6.41
5.54
5.14
4.96
4.97
4.65
5.02
4.89
4.37
11.85
(2.50%)
(4.59%)
—
13.88
EPS growth%
34.17
31.85
34.69
37.30
36.76
36.73
39.18
40.86
43.78
43.37
24.90
40.86
37.03
29
14.73
Bookvalue per sh₹
9.75
10.30
10.12
11.46
11.90
11.66
12.84
13.86
14.95
15.76
23.88
5.78%
5.88%
—
6.92
FCF per share₹
19.72
20.08
20.78
21.49
21.63
20.99
22.30
25.67
26.85
30.59
9.38
7.18%
4.99%
—
4.52
Dividend per sh₹
5.85
5.10
4.75
4.56
4.07
3.88
4.07
3.91
3.82
3.73
7.46
(1.75%)
(4.51%)
—
19.82
Div yield (avg)%
16.25
14.46
15.89
18.51
19.59
22.27
21.86
24.48
27.24
29.79
11.81
24.48
20.73
63
26.23
Payout ratio%
10.66
9.83
8.70
6.82
8.27
6.20
5.31
7.50
6.41
5.52
23.16
6.20
7.16
74
22.31
Shares (diluted)M
27.98
28.34
27.98
26.13
29.17
31.24
29.35
27.76
30.04
28.63
22.71
(0.37%)
0.31%
49
22.18
Buyback yield%
23.34
21.93
22.54
24.45
24.90
26.12
23.33
23.94
21.88
23.10
27.15
23.33
23.34
57
1.650
D/E ratiox
1.505
1.483
1.505
1.715
1.937
1.828
2.104
2.135
2.446
2.821
0.931
2.135
1.883
22
0.465
Enterprise value₹B
0.806
0.798
0.802
0.810
0.832
0.954
1.108
1.249
1.225
1.362
0.934
10.36%
6.21%
75
0.492
LT debt₹B
1.111
1.105
0.992
1.027
1.079
0.963
1.001
0.937
0.908
0.975
0.760
(2.00%)
(0.97%)
67
Revenue
₹893.6M
5.14%
1.00×
Cost of revenue
₹485.5M
5.34%
1.02×
Operating expenses
₹176.3M
4.53%
0.94×
Property and equipment
23.25%
Goodwill & intangibles
15.56%
Spread over hurdle
(0.69%)