517.5
Revenue₹M
350.8
371.5
392.3
417.2
430.5
447.3
457.1
469.9
498.8
520.9
546.7
3.89%
4.49%
59
26.03
Revenue growth%
6.25
3.61
3.05
3.87
6.47
3.71
5.43
3.15
0.40
2.26
25.72
3.15
3.66
25
17.26
Gross margin%
10.50
9.48
12.11
14.59
12.57
14.74
11.89
12.76
14.24
14.13
14.51
14.13
12.66
57
25.48
Operating margin%
13.54
14.43
13.45
10.80
11.40
9.19
10.11
12.69
12.49
10.54
27.05
10.54
11.95
56
28.89
Net margin%
8.19
10.04
10.77
9.93
8.43
9.38
6.55
8.49
9.18
6.56
9.41
8.49
8.83
27
10.25
P/E ratio (avg)x
13.11
15.49
18.22
20.87
20.24
20.35
21.52
21.37
20.39
24.02
27.85
21.37
20.37
49
7.556
EV/EBITx
12.05
11.91
11.95
12.89
12.45
11.22
11.19
11.01
9.760
8.748
6.283
11.01
11.56
73
24.88
FCF yield (avg)%
27.74
26.57
26.70
29.18
27.16
26.69
27.93
28.77
29.38
31.40
8.42
28.77
27.83
70
10.99
FCF margin%
17.64
16.44
14.67
14.74
12.54
11.50
14.44
12.05
9.48
10.11
22.29
11.50
13.49
16
0.482
FCF / Net incomex
2.350
2.417
2.758
2.873
3.331
3.911
4.432
4.500
4.451
5.286
0.664
4.451
3.621
53
7.74
ROIC%
15.29
13.51
11.66
12.58
14.95
13.73
13.13
10.46
8.16
6.46
13.51
10.46
12.85
36
4.25
Return on equity%
9.31
9.68
12.54
11.83
10.42
10.25
12.95
14.14
15.03
15.83
29.81
14.14
12.19
6
19.08
Return on assets%
0.40
2.95
2.17
0.40
0.40
2.25
0.40
1.16
2.47
5.10
23.29
2.25
1.67
86
2.26
EPS₹
2.35
2.06
1.88
1.69
1.84
1.66
1.78
1.66
1.71
1.76
2.32
(0.92%)
(2.34%)
—
15.35
EPS growth%
29.31
26.49
26.61
29.13
31.13
28.16
27.65
26.83
25.35
27.81
25.11
27.65
27.73
52
1.87
Bookvalue per sh₹
5.20
5.20
5.45
5.56
6.32
6.90
7.36
8.75
10.28
11.37
3.60
12.46%
8.20%
—
2.65
FCF per share₹
1.42
1.37
1.47
1.52
1.63
1.81
1.73
1.94
1.97
2.21
3.30
6.34%
5.90%
—
0.90
Dividend per sh₹
3.37
3.41
3.86
4.37
4.77
5.17
5.28
6.08
7.01
7.50
1.64
9.49%
9.58%
—
14.58
Div yield (avg)%
22.22
23.41
21.39
22.55
24.11
26.87
25.45
28.40
31.00
31.55
5.67
28.40
24.78
58
16.90
Payout ratio%
26.54
27.77
25.36
27.58
25.07
25.29
22.58
22.24
22.25
21.66
23.36
22.25
25.18
60
83.62
Shares (diluted)M
130.2
146.6
156.1
175.3
165.6
174.7
174.0
173.7
161.6
158.8
80.33
(0.84%)
3.36%
72
13.31
Buyback yield%
22.85
21.95
21.84
24.51
26.60
26.17
27.73
29.55
31.62
33.86
23.46
29.55
26.39
56
0.589
D/E ratiox
1.359
1.427
1.408
1.476
1.663
1.607
1.827
1.998
2.027
2.108
0.644
1.998
1.635
53
211.1
Enterprise value₹M
465.8
523.7
580.0
621.3
689.7
749.1
796.2
871.1
874.3
878.3
191.1
4.95%
6.15%
8
343.9
LT debt₹M
779.6
803.7
836.7
811.4
839.6
804.1
720.8
660.4
672.7
607.6
436.2
(6.26%)
(1.42%)
25
Revenue
₹520.9M
4.49%
1.00×
Cost of revenue
₹291.2M
4.49%
1.00×
Operating expenses
₹72.95M
3.92%
0.95×
Property and equipment
16.38%
Spread over hurdle
(0.61%)