689.4
Revenue₹M
491.8
511.3
525.1
543.9
553.1
577.5
598.2
629.4
652.3
665.8
737.3
3.78%
3.16%
46
18.42
Revenue growth%
4.58
5.19
6.00
6.65
6.40
6.99
9.37
10.56
9.75
8.23
6.72
9.37
6.82
58
6.19
Gross margin%
28.74
29.96
28.52
28.11
29.56
27.55
25.98
25.82
22.95
25.82
15.58
25.82
27.83
54
15.04
Operating margin%
9.86
7.66
9.52
10.81
12.56
12.42
12.52
13.20
13.16
15.17
10.63
13.16
12.47
17
10.21
Net margin%
17.74
17.93
20.34
18.63
17.87
18.69
18.19
19.70
17.94
15.65
18.13
18.19
18.06
6
35.21
P/E ratio (avg)x
59.97
64.40
75.28
80.02
93.83
102.6
112.9
127.0
133.9
150.5
22.12
127.0
98.24
35
21.11
EV/EBITx
10.46
10.63
9.323
8.722
8.628
8.003
7.906
8.158
7.619
7.876
21.11
7.906
8.393
55
29.14
FCF yield (avg)%
21.41
21.58
22.40
23.89
24.25
26.03
28.58
31.16
29.68
29.38
14.24
29.38
25.14
25
15.09
FCF margin%
9.22
11.69
13.02
10.43
9.68
9.33
10.28
10.59
11.28
13.31
11.23
10.59
10.51
34
0.319
FCF / Net incomex
1.173
1.232
1.085
1.072
1.165
1.061
0.942
1.009
1.035
0.897
0.407
1.009
1.066
76
10.74
ROIC%
17.55
18.31
17.86
17.60
18.54
18.70
15.89
18.75
20.08
20.20
15.11
18.75
18.42
63
11.06
Return on equity%
18.00
20.14
23.02
25.34
22.51
25.49
25.10
25.79
24.95
23.54
7.99
25.10
24.24
89
13.42
Return on assets%
0.41
0.83
1.22
1.86
0.40
0.65
0.50
0.40
3.36
3.57
21.78
0.65
0.74
31
18.23
EPS₹
18.18
17.75
17.69
19.60
19.87
19.35
20.58
23.73
23.00
27.37
18.65
6.62%
4.03%
—
20.21
EPS growth%
29.17
31.42
33.02
32.69
32.17
35.01
36.64
36.13
33.30
31.63
7.67
35.01
32.86
90
13.36
Bookvalue per sh₹
9.30
9.39
9.10
8.27
7.19
7.41
6.97
6.56
6.01
6.25
12.35
(2.77%)
(4.36%)
—
8.53
FCF per share₹
11.84
11.86
11.13
9.46
9.94
8.49
7.70
6.98
6.14
5.65
12.19
(10.68%)
(7.05%)
—
19.91
Dividend per sh₹
16.95
15.00
15.23
14.27
15.78
14.12
12.62
13.20
11.68
12.48
15.80
(4.59%)
(2.75%)
—
27.27
Div yield (avg)%
28.62
27.54
29.72
31.08
29.44
31.92
32.21
30.92
31.10
29.33
24.11
31.10
30.32
39
26.32
Payout ratio%
11.23
11.51
8.78
9.03
8.95
9.00
11.16
13.02
13.98
11.28
13.56
11.28
11.20
36
24.39
Shares (diluted)M
36.02
42.04
45.00
49.29
55.17
62.36
73.41
78.94
87.43
88.39
24.28
9.88%
11.25%
29
20.22
Buyback yield%
17.52
16.74
19.01
16.51
17.57
17.13
16.94
15.15
15.24
13.32
7.71
15.24
16.84
13
0.177
D/E ratiox
2.230
2.028
2.126
2.048
2.307
2.602
2.853
3.247
3.433
3.921
0.302
3.247
2.455
89
452.1
Enterprise value₹M
482.7
435.8
398.5
402.1
410.1
420.7
456.6
494.1
543.1
566.2
65.35
6.67%
1.47%
34
311.2
LT debt₹M
441.4
439.5
379.5
322.6
349.0
370.2
386.4
395.7
344.9
319.0
596.4
(1.79%)
(4.44%)
25
Revenue
₹665.8M
3.16%
1.00×
Cost of revenue
₹466.1M
3.16%
1.00×
Operating expenses
₹111.7M
3.60%
1.04×
Property and equipment
21.32%
Spread over hurdle
(11.55%)