317.4
Revenue₹M
472.4
479.9
491.8
495.1
502.2
502.8
507.3
513.6
512.0
517.3
328.0
0.59%
0.93%
69
14.25
Revenue growth%
6.93
8.04
5.56
3.59
3.19
4.03
4.94
5.41
4.00
6.29
4.26
4.94
5.18
67
11.11
Gross margin%
19.37
19.63
19.88
19.35
21.73
21.61
20.00
19.99
17.44
18.82
4.53
19.99
19.76
25
4.97
Operating margin%
7.46
8.18
7.61
7.28
9.46
11.26
11.79
10.62
8.77
11.52
25.20
11.26
9.11
17
7.77
Net margin%
21.39
22.67
22.02
24.51
26.81
27.30
27.53
29.37
30.83
32.26
26.85
29.37
27.05
6
27.76
P/E ratio (avg)x
48.96
50.79
49.31
48.01
52.11
50.28
54.66
60.03
69.06
80.66
11.74
60.03
51.45
33
15.29
EV/EBITx
24.81
26.18
28.37
32.74
34.35
32.01
33.72
39.37
39.29
42.68
10.77
39.29
33.23
76
23.04
FCF yield (avg)%
10.22
9.27
9.89
8.41
6.14
5.02
3.62
0.75
2.66
4.49
28.34
3.62
5.58
69
4.89
FCF margin%
9.97
11.93
14.65
13.68
15.97
13.24
15.09
16.99
16.29
17.63
21.78
16.29
14.87
62
1.722
FCF / Net incomex
1.633
1.576
1.742
1.838
1.889
1.813
1.929
2.238
2.264
2.383
0.967
2.238
1.863
46
6.70
ROIC%
10.39
9.20
10.94
10.46
9.72
10.48
11.07
12.29
13.84
15.61
9.24
12.29
10.71
50
22.99
Return on equity%
5.11
2.67
1.68
0.40
0.40
0.40
3.25
5.25
6.46
4.04
6.74
4.04
2.96
62
24.27
Return on assets%
29.30
27.99
26.58
26.45
27.89
26.02
23.41
25.13
25.57
23.76
4.70
25.13
26.24
94
9.54
EPS₹
8.56
7.29
7.18
7.50
6.96
5.96
5.87
5.05
5.22
5.22
10.53
(5.57%)
(6.17%)
—
3.33
EPS growth%
15.56
18.23
16.78
15.94
16.14
14.56
16.37
14.85
17.18
18.61
20.50
16.37
16.26
39
3.39
Bookvalue per sh₹
19.63
20.41
18.79
20.97
22.79
25.23
23.91
22.00
23.02
21.20
3.00
(1.43%)
1.08%
—
13.08
FCF per share₹
6.06
7.03
7.71
8.34
9.19
8.92
8.67
9.05
10.06
11.72
4.06
4.98%
7.93%
—
2.54
Dividend per sh₹
6.32
6.68
6.67
7.31
6.80
6.26
5.83
6.38
5.91
6.59
11.46
(0.61%)
1.29%
—
25.60
Div yield (avg)%
21.42
21.50
20.88
18.99
21.99
20.20
18.94
18.70
21.35
21.35
13.48
20.20
21.11
17
8.46
Payout ratio%
11.48
12.88
15.31
16.30
18.80
15.89
17.07
16.17
16.45
14.16
17.22
16.17
16.03
63
13.14
Shares (diluted)M
10.59
10.68
10.29
11.02
10.46
11.42
9.956
9.104
9.206
7.959
13.62
(5.33%)
(1.92%)
25
2.49
Buyback yield%
14.65
14.96
15.05
14.38
15.26
16.57
15.77
15.60
18.26
16.43
26.56
16.43
15.43
86
0.592
D/E ratiox
1.114
1.010
0.973
0.974
0.842
0.727
0.789
0.785
0.783
0.774
0.221
0.783
0.816
88
154.9
Enterprise value₹M
303.4
285.1
299.7
299.8
262.8
263.4
266.1
265.2
255.8
262.9
166.4
0.01%
(0.63%)
42
0.310
LT debt₹B
0.493
0.571
0.669
0.741
0.850
0.962
1.073
1.137
1.341
1.583
0.418
13.24%
14.29%
58
Revenue
₹517.3M
0.93%
1.00×
Cost of revenue
₹226.5M
1.05%
1.01×
Operating expenses
₹116.3M
0.40%
0.95×
Property and equipment
14.93%
Spread over hurdle
10.53%