348.2
Revenue₹M
375.4
381.2
386.2
391.4
407.5
413.3
414.5
434.0
451.4
460.5
367.2
2.48%
2.20%
13
28.55
Revenue growth%
20.77
19.47
18.59
17.26
20.03
22.63
24.88
26.83
26.24
25.60
14.36
25.60
21.70
57
4.10
Gross margin%
23.37
24.85
27.09
27.93
30.43
32.62
31.50
30.83
32.22
29.98
9.17
31.50
30.20
85
15.09
Operating margin%
5.68
6.72
8.57
6.52
5.51
7.30
7.25
5.84
3.35
2.93
20.72
5.84
6.18
68
6.73
Net margin%
15.10
12.43
12.95
12.08
12.93
10.02
8.95
9.41
9.11
11.29
16.64
9.41
11.69
75
29.95
P/E ratio (avg)x
30.29
31.46
30.65
32.38
34.42
33.24
32.72
30.02
28.06
26.02
10.52
30.02
31.05
57
30.90
EV/EBITx
39.47
42.06
48.41
47.14
50.79
56.32
56.73
56.11
56.20
56.75
21.76
56.32
53.45
94
27.12
FCF yield (avg)%
10.99
8.95
7.60
5.67
6.23
4.36
3.14
3.67
0.74
0.40
11.92
3.14
5.01
32
27.05
FCF margin%
24.95
23.66
23.24
24.21
21.51
20.03
18.39
16.81
17.86
18.21
2.39
18.21
20.77
46
0.472
FCF / Net incomex
0.231
0.226
0.224
0.219
0.214
0.242
0.237
0.276
0.294
0.311
0.294
0.276
0.234
82
16.62
ROIC%
6.55
5.16
2.61
0.40
2.38
4.15
4.14
5.99
6.78
4.98
11.82
4.98
4.57
20
15.70
Return on equity%
32.68
34.26
34.23
33.72
33.91
32.74
30.56
29.93
31.02
30.10
19.30
30.56
32.71
26
29.92
Return on assets%
2.81
1.85
0.40
2.22
0.40
0.40
0.40
0.73
3.04
1.78
3.84
0.73
1.25
15
17.89
EPS₹
27.14
28.05
31.01
36.86
42.06
43.95
43.92
42.68
44.93
51.49
19.10
4.13%
7.41%
—
24.56
EPS growth%
6.90
6.92
4.06
2.87
2.09
3.73
6.30
4.55
3.15
3.00
8.24
3.73
3.89
92
17.04
Bookvalue per sh₹
26.05
30.00
35.37
41.60
46.92
53.04
51.91
56.90
66.51
74.62
4.39
9.72%
10.96%
—
9.29
FCF per share₹
21.85
21.22
23.41
25.69
27.93
30.78
31.63
30.10
30.14
32.03
11.09
2.78%
3.34%
—
12.27
Dividend per sh₹
18.72
19.43
20.27
18.19
17.61
17.24
16.73
18.18
17.03
16.50
27.13
(1.30%)
(1.91%)
—
28.94
Div yield (avg)%
22.93
21.84
20.47
23.41
24.21
25.36
27.44
28.26
30.83
33.78
6.89
28.26
24.79
30
14.15
Payout ratio%
22.60
20.96
22.94
24.77
25.93
26.11
23.14
24.51
22.44
24.54
16.32
24.51
23.82
88
7.693
Shares (diluted)M
11.47
11.22
11.72
13.26
12.82
15.35
17.25
16.86
17.37
18.30
7.751
7.37%
4.97%
40
10.02
Buyback yield%
8.49
9.58
8.80
8.29
5.68
3.85
1.61
0.40
0.40
0.40
26.56
0.40
4.77
73
0.253
D/E ratiox
1.702
1.808
1.942
2.118
2.157
2.178
2.210
2.154
2.456
2.532
0.614
2.210
2.155
57
163.1
Enterprise value₹M
17.67
18.33
17.38
17.14
18.29
16.96
18.20
16.77
15.70
17.74
324.1
(0.60%)
(0.59%)
60
59.90
LT debt₹M
97.24
85.10
94.08
88.29
83.96
84.01
89.34
91.85
91.30
83.60
271.4
(0.08%)
(1.76%)
47
Revenue
₹460.5M
2.20%
1.00×
Cost of revenue
₹287.3M
1.98%
0.98×
Operating expenses
₹54.85M
3.19%
1.10×
Goodwill & intangibles
20.07%
Property and equipment
18.27%