378.8
Revenue₹M
226.4
245.2
255.9
275.1
286.5
304.0
315.6
341.0
370.2
392.4
406.3
6.49%
6.07%
85
16.80
Revenue growth%
25.26
25.63
27.27
28.86
29.96
31.83
30.57
29.26
31.56
30.56
14.10
30.57
29.61
76
21.54
Gross margin%
11.86
14.70
13.49
11.40
9.10
11.55
8.60
6.55
4.39
5.81
12.07
6.55
10.25
32
6.36
Operating margin%
29.80
32.68
30.52
33.30
36.22
37.95
40.91
42.48
43.93
42.35
13.54
42.35
37.08
76
9.36
Net margin%
13.25
10.97
9.96
8.49
11.19
13.94
15.12
15.60
16.19
15.02
5.13
15.12
13.60
10
27.29
P/E ratio (avg)x
29.29
29.11
29.03
31.71
28.86
28.28
28.33
26.69
28.86
30.53
34.52
28.33
28.94
8
18.70
EV/EBITx
14.04
12.61
11.01
10.90
9.301
9.176
8.835
8.716
8.029
7.636
27.76
8.716
9.238
73
24.01
FCF yield (avg)%
28.27
26.57
26.17
27.26
24.82
24.81
23.93
21.55
19.91
19.48
3.76
21.55
24.81
72
2.24
FCF margin%
24.57
26.66
27.68
28.95
31.45
29.98
32.10
29.81
32.15
32.97
9.34
32.10
29.89
92
0.761
FCF / Net incomex
1.412
1.409
1.381
1.604
1.501
1.671
1.790
2.045
2.177
2.232
0.554
2.045
1.638
75
24.47
ROIC%
18.57
16.83
16.81
18.13
16.36
18.82
17.35
15.47
16.27
16.34
3.00
16.34
16.82
10
2.08
Return on equity%
13.03
11.76
14.48
12.95
14.96
12.64
10.50
7.81
7.64
9.25
19.89
9.25
12.20
77
22.28
Return on assets%
24.97
24.35
22.43
25.08
26.63
29.35
30.66
30.42
31.66
33.53
2.19
30.66
27.99
28
2.26
EPS₹
2.35
2.36
2.37
2.28
2.44
2.49
2.57
2.52
2.72
2.71
2.40
2.18%
1.95%
—
11.48
EPS growth%
18.82
19.19
19.61
21.62
21.73
19.60
21.46
24.42
22.60
23.77
17.36
22.60
21.54
88
2.44
Bookvalue per sh₹
1.29
1.14
1.03
0.90
0.88
0.80
0.86
0.81
0.76
0.76
1.20
(2.98%)
(5.89%)
—
2.40
FCF per share₹
3.18
3.42
3.76
3.63
3.73
3.73
3.25
3.12
3.37
3.73
1.53
(0.02%)
2.30%
—
3.46
Dividend per sh₹
1.85
1.87
1.82
1.74
1.56
1.41
1.42
1.36
1.24
1.22
1.65
(4.90%)
(3.41%)
—
6.76
Div yield (avg)%
13.73
12.82
13.23
12.86
15.50
18.31
17.46
17.23
17.18
19.92
14.20
17.46
16.34
68
17.41
Payout ratio%
23.62
25.80
28.33
27.59
28.97
30.83
30.54
28.82
30.63
29.12
2.77
30.54
28.89
46
143.7
Shares (diluted)M
149.0
164.2
183.9
186.7
206.3
189.4
186.8
201.4
209.6
198.2
139.5
(0.79%)
3.03%
22
9.44
Buyback yield%
11.71
11.46
13.89
16.48
17.50
17.48
18.61
15.85
14.35
12.74
2.87
15.85
15.10
90
1.466
D/E ratiox
1.537
1.691
1.937
1.917
1.821
1.846
2.015
2.072
2.327
2.475
1.061
2.072
1.927
66
395.0
Enterprise value₹M
193.7
184.0
185.2
165.3
144.1
141.6
126.5
108.4
108.7
115.9
445.3
(4.26%)
(4.89%)
58
309.2
LT debt₹M
361.3
385.3
411.0
445.4
484.7
490.9
572.0
640.5
612.9
659.7
156.4
6.36%
5.53%
59
Revenue
₹392.4M
6.07%
1.00×
Cost of revenue
₹190.4M
6.43%
1.03×
Operating expenses
₹75.76M
5.21%
0.92×
Property and equipment
15.62%
Spread over hurdle
37.52%