581.6
Revenue₹M
706.6
723.3
736.5
727.3
720.4
738.3
756.6
779.8
807.1
824.9
596.1
2.75%
1.44%
47
29.47
Revenue growth%
0.40
2.35
0.58
3.06
1.34
3.77
4.80
4.53
5.74
5.31
7.30
4.80
3.41
90
10.53
Gross margin%
16.46
16.59
14.07
15.60
16.21
17.14
15.28
15.87
15.45
13.63
27.46
15.45
15.74
87
26.02
Operating margin%
3.68
1.31
0.40
3.19
5.03
5.47
5.94
7.21
4.51
1.98
16.71
5.47
4.10
42
21.51
Net margin%
4.00
4.58
3.70
5.18
4.25
2.50
0.40
2.86
4.81
5.81
3.53
2.86
4.13
52
36.29
P/E ratio (avg)x
9.506
9.164
8.465
8.847
8.285
9.501
8.823
9.408
10.71
11.78
10.36
9.501
9.286
20
13.77
EV/EBITx
27.17
28.20
28.94
32.73
35.96
37.95
44.02
51.08
49.94
50.80
22.42
49.94
36.95
15
26.23
FCF yield (avg)%
4.36
4.74
5.06
4.36
5.90
5.79
3.98
4.96
7.16
9.08
4.83
5.79
5.01
75
27.63
FCF margin%
24.91
24.67
26.30
25.04
26.99
25.96
24.93
23.57
24.84
24.98
22.18
24.93
24.95
46
0.843
FCF / Net incomex
2.224
2.130
2.296
2.690
2.676
2.751
2.947
2.866
2.995
3.495
0.591
2.947
2.720
7
3.72
ROIC%
5.18
3.67
5.80
3.01
4.73
6.34
8.55
7.95
6.70
8.74
22.59
7.95
6.07
35
6.99
Return on equity%
25.67
26.27
28.94
28.17
29.39
28.83
29.41
27.72
28.93
27.61
19.45
28.83
28.50
23
6.99
Return on assets%
7.10
9.88
12.43
11.03
9.44
10.93
9.12
9.04
9.40
8.19
5.05
9.12
9.42
79
9.10
EPS₹
12.66
13.58
14.95
16.04
17.09
16.51
15.52
16.41
16.44
16.07
9.44
(1.23%)
2.18%
—
10.26
EPS growth%
4.29
3.76
5.33
5.37
5.76
6.00
3.61
2.51
0.40
0.88
24.36
2.51
4.02
47
9.31
Bookvalue per sh₹
19.00
20.89
20.59
20.76
22.57
23.26
24.96
27.63
30.39
34.40
12.44
8.79%
6.17%
—
10.92
FCF per share₹
24.94
22.91
23.87
22.36
25.01
24.26
24.18
25.12
24.41
22.98
13.45
(1.68%)
(1.50%)
—
24.85
Dividend per sh₹
26.76
26.25
29.81
29.54
31.97
37.01
36.99
42.64
46.32
53.75
9.00
10.95%
7.37%
—
20.43
Div yield (avg)%
8.65
11.11
13.97
15.07
15.60
13.79
11.27
8.69
8.11
10.25
11.84
10.25
11.19
26
22.49
Payout ratio%
22.51
21.80
20.43
18.56
19.37
20.94
22.69
25.09
26.20
29.13
29.82
25.09
22.16
23
22.56
Shares (diluted)M
25.56
28.57
28.63
31.21
32.32
34.24
37.06
34.45
33.07
36.41
21.80
2.41%
4.78%
16
17.28
Buyback yield%
21.57
19.87
20.31
22.99
22.98
24.41
24.81
23.46
21.70
24.68
2.81
24.41
22.98
49
1.783
D/E ratiox
0.930
0.929
0.925
1.027
1.059
1.160
1.090
1.193
1.349
1.580
0.407
1.193
1.075
35
553.2
Enterprise value₹M
514.6
507.7
502.9
555.5
608.8
597.5
606.2
668.5
634.5
657.3
264.6
1.54%
2.31%
71
88.75
LT debt₹M
187.0
170.8
159.3
164.4
159.1
151.0
130.9
126.3
110.7
113.1
600.6
(6.60%)
(5.62%)
23
Revenue
₹824.9M
1.44%
1.00×
Cost of revenue
₹461.2M
1.64%
1.02×
Operating expenses
₹205.9M
1.70%
1.03×
Goodwill & intangibles
19.79%
Property and equipment
16.87%
Spread over hurdle
18.69%