105.3
Revenue₹M
265.9
285.5
307.8
330.6
352.4
382.6
422.7
468.4
499.9
547.3
115.9
9.20%
8.20%
94
23.35
Revenue growth%
28.31
29.06
29.96
32.79
32.11
31.75
34.67
36.39
34.99
36.33
19.21
34.99
32.45
26
12.80
Gross margin%
13.06
14.23
14.17
14.17
16.98
14.94
17.42
15.31
15.19
13.75
22.29
15.19
14.58
67
21.22
Operating margin%
14.60
15.34
16.45
13.78
11.45
11.98
9.05
8.85
10.28
10.28
26.68
10.28
11.72
92
26.10
Net margin%
18.86
20.71
17.75
18.70
21.67
23.51
21.19
20.27
19.67
20.77
16.12
20.77
20.49
91
22.26
P/E ratio (avg)x
9.337
9.392
10.32
11.55
12.38
11.65
11.81
11.52
12.63
11.68
23.59
11.68
11.60
47
24.24
EV/EBITx
21.94
21.50
20.71
23.73
23.04
24.28
22.38
25.65
25.11
25.99
22.48
25.11
23.39
89
3.02
FCF yield (avg)%
23.25
22.52
21.84
19.07
18.63
15.86
16.35
13.55
16.12
15.29
15.88
15.86
17.49
64
23.45
FCF margin%
33.48
35.76
36.48
39.16
39.24
42.11
42.83
41.85
44.80
43.95
13.44
42.83
40.55
88
0.739
FCF / Net incomex
2.193
2.245
2.108
2.103
1.949
1.794
2.035
1.924
1.755
1.954
1.372
1.924
1.994
89
11.35
ROIC%
4.62
6.24
8.86
11.41
9.91
7.86
7.80
6.09
5.16
3.68
9.75
6.09
7.02
36
6.19
Return on equity%
9.39
10.88
11.75
10.18
8.29
9.14
6.32
5.01
4.27
4.90
23.72
5.01
8.72
40
21.85
Return on assets%
15.19
15.81
16.16
16.97
14.35
11.35
11.71
12.77
14.57
12.88
28.25
12.77
14.46
16
7.71
EPS₹
31.40
30.77
30.96
33.01
32.32
37.83
42.26
41.36
41.92
40.88
8.51
4.81%
3.54%
—
28.84
EPS growth%
8.52
9.24
10.75
13.61
11.81
10.05
11.03
9.31
11.99
13.21
29.98
11.03
10.89
18
13.40
Bookvalue per sh₹
40.77
40.23
45.03
54.45
58.97
62.18
73.52
80.09
83.59
97.70
6.52
10.63%
11.14%
—
11.27
FCF per share₹
12.22
13.18
12.88
12.74
11.20
9.89
9.41
9.54
10.28
8.98
13.80
(4.32%)
(2.36%)
—
12.93
Dividend per sh₹
5.50
5.27
5.55
5.83
5.82
5.31
5.75
5.59
5.13
5.57
8.43
(0.88%)
(0.64%)
—
21.81
Div yield (avg)%
16.88
19.60
19.07
20.97
19.02
16.20
16.11
13.56
12.58
9.84
8.62
13.56
16.54
19
27.24
Payout ratio%
21.63
23.24
24.80
21.99
20.56
19.07
17.22
15.66
14.99
12.71
19.01
15.66
19.82
73
14.39
Shares (diluted)M
18.94
21.60
23.92
27.27
28.29
32.02
33.49
35.30
40.18
47.55
14.51
10.94%
9.42%
36
4.87
Buyback yield%
6.85
8.97
10.14
7.65
9.69
10.28
12.41
11.85
11.14
13.45
24.97
11.85
10.21
72
0.771
D/E ratiox
0.289
0.280
0.255
0.233
0.249
0.224
0.233
0.251
0.225
0.229
0.624
0.229
0.241
85
165.4
Enterprise value₹M
347.8
365.7
396.5
409.5
359.6
379.7
372.5
397.0
379.0
384.3
221.0
1.34%
1.01%
51
64.61
LT debt₹M
225.1
219.2
229.9
265.4
290.3
288.0
301.2
324.8
379.9
408.2
325.4
7.06%
6.74%
88
Revenue
₹547.3M
8.20%
1.00×
Cost of revenue
₹324.3M
8.34%
1.01×
Operating expenses
₹116.8M
7.76%
0.96×
Property and equipment
19.20%
Goodwill & intangibles
16.87%
Spread over hurdle
(1.51%)