554.8
Revenue₹M
652.6
664.8
687.8
682.2
688.3
687.2
679.5
700.6
703.5
711.5
590.0
0.66%
0.87%
31
26.66
Revenue growth%
14.55
13.22
11.65
13.99
13.62
15.94
15.14
17.07
19.37
20.11
23.04
17.07
14.84
25
19.28
Gross margin%
23.50
22.48
22.03
21.30
19.40
16.71
16.00
15.61
14.82
16.69
13.45
16.00
18.05
27
23.94
Operating margin%
12.12
14.35
12.78
15.59
15.81
15.43
17.21
15.33
14.92
16.52
12.81
15.43
15.38
81
25.99
Net margin%
17.10
18.92
18.82
17.21
14.90
13.85
16.79
14.68
15.91
14.69
6.14
14.69
16.35
21
17.07
P/E ratio (avg)x
29.28
26.13
26.70
24.63
25.87
25.09
22.06
22.88
24.04
23.45
23.63
23.45
24.86
45
19.12
EV/EBITx
29.88
33.28
33.85
35.67
34.23
32.66
31.22
30.22
34.48
35.31
12.29
32.66
33.57
50
25.48
FCF yield (avg)%
5.42
7.71
8.98
11.65
14.31
15.11
13.99
16.77
19.43
16.72
13.26
16.72
14.15
13
7.03
FCF margin%
24.79
24.91
23.83
23.22
25.22
24.96
25.05
25.54
24.61
23.03
20.28
24.96
24.85
37
0.889
FCF / Net incomex
1.921
2.101
2.389
2.726
3.199
3.737
3.838
3.679
3.721
3.896
0.704
3.737
3.439
7
28.26
ROIC%
22.86
24.87
27.44
28.92
31.68
32.23
32.07
30.74
29.53
29.67
5.33
30.74
29.60
87
29.84
Return on equity%
0.40
0.40
0.40
1.12
1.35
1.84
1.68
0.40
0.40
0.40
10.24
0.40
0.40
39
23.82
Return on assets%
2.22
1.69
4.66
4.92
4.44
6.00
5.48
8.42
6.46
6.28
5.07
6.28
5.20
83
10.22
EPS₹
15.97
18.76
21.03
23.04
23.14
24.93
28.22
31.56
31.40
33.17
11.02
7.47%
9.32%
—
7.04
EPS growth%
13.98
15.35
13.69
13.08
10.51
11.62
11.61
14.30
12.40
11.30
25.91
11.62
12.74
34
4.86
Bookvalue per sh₹
12.12
13.11
12.93
13.51
13.01
13.24
12.63
12.31
12.18
12.40
5.66
(0.96%)
0.99%
—
8.53
FCF per share₹
11.36
10.79
11.20
12.15
11.60
11.58
11.04
12.32
13.43
14.54
1.90
4.62%
1.96%
—
7.18
Dividend per sh₹
5.86
5.47
5.02
5.62
5.03
5.56
5.03
5.31
5.81
6.17
9.54
4.16%
0.05%
—
10.87
Div yield (avg)%
10.10
8.53
10.96
12.06
14.24
14.61
16.73
19.26
18.59
20.58
4.75
18.59
14.42
79
7.28
Payout ratio%
31.25
33.90
34.49
36.02
36.37
38.02
36.45
34.16
37.03
38.55
26.54
37.03
36.20
34
15.71
Shares (diluted)M
14.74
15.13
15.25
14.64
15.69
16.50
17.12
16.89
17.94
16.69
15.34
1.24%
1.94%
63
16.23
Buyback yield%
9.61
10.87
9.40
6.86
5.87
3.57
6.55
8.62
7.17
7.38
22.94
7.17
7.28
54
1.334
D/E ratiox
1.771
1.719
1.811
1.895
1.674
1.792
1.650
1.698
1.508
1.607
0.445
1.650
1.709
20
304.8
Enterprise value₹M
350.8
379.5
421.7
463.2
461.6
449.8
520.5
604.3
700.6
813.1
184.8
11.99%
9.43%
19
613.7
LT debt₹M
386.9
387.8
435.8
445.1
500.0
542.9
624.1
615.2
587.0
649.5
75.45
5.37%
5.48%
50
Revenue
₹711.5M
0.87%
1.00×
Cost of revenue
₹498.0M
0.87%
1.00×
Operating expenses
₹144.1M
0.62%
0.98×
Goodwill & intangibles
14.42%
Property and equipment
14.33%
Spread over hurdle
(6.13%)