911.7
Revenue₹M
581.2
595.9
626.6
652.1
662.5
674.5
709.2
746.8
784.3
821.6
989.7
4.40%
3.77%
79
19.97
Revenue growth%
31.89
34.46
34.22
33.54
31.26
30.22
29.44
27.34
24.35
24.27
21.20
27.34
30.74
45
8.47
Gross margin%
2.58
2.97
3.75
5.04
6.74
8.58
10.17
12.13
10.96
8.08
11.27
10.17
7.41
55
15.86
Operating margin%
15.72
15.45
17.91
15.01
17.22
17.33
19.50
18.79
17.88
20.85
10.21
18.79
17.61
48
14.70
Net margin%
18.21
17.42
14.49
13.79
13.39
12.86
14.29
13.00
13.49
14.34
4.64
13.49
14.04
57
22.49
P/E ratio (avg)x
39.53
41.28
42.86
49.08
52.64
60.39
58.53
61.72
66.81
69.10
24.54
61.72
55.59
83
13.28
EV/EBITx
15.22
13.69
14.83
16.49
17.67
16.97
16.43
17.41
16.04
16.64
37.29
16.64
16.46
47
3.24
FCF yield (avg)%
25.14
26.90
24.67
24.09
22.05
23.96
21.90
21.23
23.96
25.34
20.32
23.96
24.03
66
3.55
FCF margin%
14.14
11.35
12.04
11.52
9.71
8.92
7.31
7.46
4.73
1.79
24.83
7.31
9.32
6
1.290
FCF / Net incomex
0.104
0.113
0.116
0.106
0.092
0.096
0.093
0.099
0.106
0.109
0.701
0.099
0.105
21
12.83
ROIC%
3.25
1.72
0.40
2.68
3.86
2.89
4.60
4.72
4.38
6.80
20.59
4.60
3.56
94
3.41
Return on equity%
4.69
7.27
9.64
8.56
9.87
7.88
8.76
11.40
10.86
11.26
3.44
10.86
9.20
95
2.55
Return on assets%
23.10
21.37
20.14
22.21
24.08
23.25
21.59
22.50
22.86
25.50
19.00
22.86
22.68
69
3.90
EPS₹
5.35
5.16
5.48
5.15
4.97
5.00
5.03
5.50
5.75
6.54
4.14
5.64%
1.17%
—
22.19
EPS growth%
17.39
18.44
16.01
14.19
16.88
16.61
13.66
12.60
11.26
12.65
4.24
12.65
15.10
78
10.22
Bookvalue per sh₹
3.93
3.70
3.95
3.41
3.59
3.68
3.22
2.93
3.16
3.25
4.59
(1.97%)
(2.69%)
—
13.15
FCF per share₹
4.44
4.45
4.59
4.69
5.09
5.53
6.43
6.73
7.36
7.16
5.93
7.06%
4.90%
—
9.42
Dividend per sh₹
8.70
8.60
9.70
10.00
10.88
10.76
11.02
11.03
10.85
11.12
4.42
0.44%
1.71%
—
6.60
Div yield (avg)%
21.34
20.61
18.66
17.81
15.72
18.52
17.61
20.16
20.99
22.37
11.09
20.16
19.41
67
16.13
Payout ratio%
2.39
3.75
6.71
7.35
5.22
6.01
8.98
7.51
8.90
11.09
13.23
8.90
7.03
16
20.28
Shares (diluted)M
22.46
20.55
19.49
18.88
20.94
21.40
23.45
25.07
23.16
26.19
20.59
4.58%
0.63%
16
26.80
Buyback yield%
17.86
18.97
20.18
22.81
25.09
26.95
27.02
29.20
28.80
30.29
21.08
28.80
26.02
56
0.950
D/E ratiox
2.162
2.500
2.548
2.960
3.057
3.122
3.519
3.401
3.653
4.288
0.885
3.519
3.089
22
0.100
Enterprise value₹B
0.970
1.111
1.192
1.332
1.356
1.442
1.586
1.687
1.880
2.006
0.445
8.14%
8.57%
62
934.4
LT debt₹M
599.8
571.0
537.7
564.7
552.5
616.8
636.8
665.8
761.3
732.8
274.0
5.81%
2.86%
43
Revenue
₹821.6M
3.77%
1.00×
Cost of revenue
₹466.4M
3.91%
1.01×
Operating expenses
₹194.9M
3.50%
0.97×
Cash and investments
22.38%
Property and equipment
14.27%
Spread over hurdle
(4.51%)