379.7
Revenue₹M
503.0
502.5
520.9
524.8
542.3
557.9
565.3
561.5
559.2
556.7
404.0
0.52%
1.38%
46
17.66
Revenue growth%
0.88
1.34
0.96
0.97
0.40
1.40
3.56
4.75
2.24
2.31
16.85
2.31
1.37
50
14.20
Gross margin%
1.20
2.56
1.39
4.30
4.89
4.24
2.96
2.42
1.59
0.40
17.29
2.42
2.49
40
23.63
Operating margin%
22.60
20.75
19.14
21.74
22.39
22.14
23.73
24.09
26.66
28.68
10.14
24.09
22.49
70
29.71
Net margin%
21.64
23.27
21.86
24.61
27.55
25.88
25.40
26.36
27.58
29.11
20.54
26.36
25.64
87
16.27
P/E ratio (avg)x
23.93
22.18
21.31
21.19
20.90
21.33
20.88
18.57
16.83
16.09
6.830
18.57
21.05
41
24.70
EV/EBITx
14.68
15.73
15.39
17.13
16.33
17.38
17.96
16.77
15.70
15.93
20.43
16.77
16.13
8
26.40
FCF yield (avg)%
24.87
22.66
22.25
24.05
24.74
23.83
25.88
25.61
28.23
26.41
12.57
25.88
24.81
69
20.75
FCF margin%
0.41
0.40
2.41
0.40
1.58
0.40
0.40
2.75
4.64
5.45
15.89
2.75
1.00
20
1.352
FCF / Net incomex
0.236
0.235
0.255
0.283
0.292
0.311
0.342
0.372
0.399
0.386
0.692
0.372
0.302
51
19.16
ROIC%
4.99
5.39
7.13
6.39
4.00
2.61
0.50
2.04
4.41
3.69
10.65
2.61
4.20
40
5.08
Return on equity%
4.97
2.44
1.64
3.98
6.03
3.47
3.99
2.05
4.15
1.47
16.27
3.47
3.73
11
8.09
Return on assets%
32.19
33.33
32.24
33.87
33.14
32.54
32.99
32.79
32.20
31.77
23.84
32.54
32.66
41
8.41
EPS₹
7.91
7.30
7.65
8.21
7.86
7.78
8.13
8.26
8.07
7.53
8.90
(0.85%)
(1.29%)
—
11.54
EPS growth%
33.62
34.64
32.77
31.89
33.56
33.77
33.40
36.09
38.15
39.12
19.56
36.09
33.69
92
19.85
Bookvalue per sh₹
11.53
10.66
11.22
9.71
9.69
9.27
7.86
6.68
5.74
6.04
10.79
(9.04%)
(6.81%)
—
7.02
FCF per share₹
31.55
33.78
40.05
44.19
52.99
62.97
70.39
68.21
75.72
81.06
19.55
8.87%
10.68%
—
5.10
Dividend per sh₹
11.02
11.83
11.24
10.84
11.28
12.18
12.40
12.93
12.27
10.84
7.69
(0.79%)
(1.58%)
—
7.93
Div yield (avg)%
6.17
6.46
8.90
7.11
8.06
6.28
8.79
10.71
12.22
11.86
10.75
10.71
8.42
69
18.20
Payout ratio%
22.54
20.43
17.57
16.74
18.76
20.13
18.20
17.79
15.85
18.70
3.16
18.20
18.45
42
13.03
Shares (diluted)M
18.70
19.64
22.05
20.54
20.44
19.76
21.74
23.90
23.77
22.41
12.99
1.86%
2.62%
83
8.28
Buyback yield%
11.67
10.21
10.02
10.03
12.98
15.64
17.83
18.00
19.42
21.76
6.38
18.00
14.31
17
0.595
D/E ratiox
1.014
1.181
1.409
1.375
1.355
1.339
1.308
1.514
1.594
1.680
0.312
1.514
1.365
38
230.8
Enterprise value₹M
214.6
188.8
167.7
175.8
177.2
179.5
191.3
193.5
196.2
214.2
71.69
3.86%
(0.78%)
85
97.29
LT debt₹M
346.7
394.7
396.2
476.2
519.7
565.1
621.4
602.5
615.0
648.4
336.0
4.52%
6.95%
55
Revenue
₹556.7M
1.38%
1.00×
Cost of revenue
₹383.7M
1.40%
1.00×
Operating expenses
₹115.5M
1.39%
1.00×
Property and equipment
22.82%
Spread over hurdle
(3.97%)