688.4
Revenue₹M
374.8
402.5
435.3
463.9
483.6
507.9
531.3
572.8
620.3
658.5
703.9
6.37%
6.23%
19
13.83
Revenue growth%
1.48
2.52
3.63
1.77
3.18
5.34
7.80
6.37
7.76
4.79
22.44
6.37
4.21
23
7.11
Gross margin%
0.40
0.68
1.76
0.46
0.40
0.40
1.90
4.10
2.08
0.40
13.23
1.90
0.57
19
26.98
Operating margin%
22.52
22.56
20.44
20.15
22.13
24.33
24.84
26.28
28.29
29.84
19.27
26.28
23.45
88
10.92
Net margin%
20.65
18.24
17.65
14.85
16.69
17.55
18.60
15.79
12.93
14.68
28.72
15.79
17.12
23
8.318
P/E ratio (avg)x
32.68
37.95
41.10
41.58
41.55
49.12
48.20
56.20
67.01
74.74
23.90
56.20
44.89
16
11.23
EV/EBITx
13.84
15.21
15.94
16.67
17.04
19.47
18.46
21.73
20.73
21.87
35.40
20.73
17.75
8
25.05
FCF yield (avg)%
13.40
11.07
12.12
12.04
9.77
8.73
11.52
13.13
15.93
18.03
6.32
13.13
12.08
52
12.63
FCF margin%
20.58
22.33
21.91
19.44
20.98
20.68
18.94
21.49
18.54
18.96
22.55
18.96
20.63
87
1.262
FCF / Net incomex
1.346
1.219
1.329
1.388
1.509
1.607
1.459
1.631
1.767
1.767
1.728
1.631
1.484
73
10.96
ROIC%
7.83
5.27
2.36
0.40
0.40
0.97
0.72
0.40
1.89
0.91
27.13
0.91
0.94
81
6.97
Return on equity%
9.73
7.59
7.35
7.47
7.39
8.66
9.22
11.75
10.39
8.17
9.89
9.22
8.42
74
18.93
Return on assets%
0.40
0.40
2.95
2.26
0.40
0.40
0.40
0.40
1.12
2.23
18.80
0.40
0.40
30
27.55
EPS₹
11.52
11.34
10.02
10.81
9.96
10.58
10.18
11.12
12.02
11.19
29.27
2.36%
(1.23%)
—
18.65
EPS growth%
24.57
23.84
24.14
22.69
23.55
25.47
27.52
24.67
27.21
28.19
4.35
27.21
24.62
30
14.25
Bookvalue per sh₹
10.45
10.78
10.04
9.76
10.78
11.36
12.91
12.51
11.75
11.83
27.70
1.88%
1.37%
—
25.60
FCF per share₹
11.37
10.75
10.68
11.68
11.65
12.58
14.05
12.90
12.07
11.78
28.33
0.22%
(0.20%)
—
32.41
Dividend per sh₹
33.98
34.21
37.73
39.31
44.07
46.46
46.18
51.18
56.07
64.24
21.27
7.83%
7.30%
—
27.20
Div yield (avg)%
18.38
20.16
18.00
17.92
20.15
22.82
24.47
25.66
24.49
21.75
23.14
24.47
20.95
13
10.57
Payout ratio%
21.81
19.32
19.57
20.33
21.92
20.06
19.18
16.23
13.83
11.99
26.43
16.23
19.44
64
21.64
Shares (diluted)M
14.34
13.81
14.51
14.94
14.36
14.71
13.73
13.90
12.56
12.06
21.96
(3.44%)
(2.13%)
54
6.35
Buyback yield%
9.06
9.23
8.91
10.37
12.49
11.66
10.59
13.33
14.75
11.99
13.57
11.99
11.12
14
0.342
D/E ratiox
1.526
1.573
1.808
1.784
1.740
1.800
1.921
1.885
1.740
1.835
0.577
1.835
1.792
60
666.7
Enterprise value₹M
434.3
435.8
473.3
426.1
430.2
406.1
374.8
338.9
336.3
335.0
332.1
(4.88%)
(2.36%)
78
0.439
LT debt₹B
0.931
1.045
1.099
1.251
1.290
1.236
1.218
1.362
1.539
1.735
0.507
6.11%
7.40%
58
Revenue
₹658.5M
6.23%
1.00×
Cost of revenue
₹352.4M
6.18%
1.00×
Operating expenses
₹97.52M
6.17%
0.99×
Goodwill & intangibles
17.43%
Property and equipment
16.70%
Spread over hurdle
(6.81%)