290.3
Revenue₹M
676.3
716.0
728.6
747.1
786.4
823.9
846.1
900.0
930.2
983.9
324.4
4.58%
4.31%
46
8.76
Revenue growth%
13.03
12.59
11.69
14.48
15.34
17.42
19.64
17.69
15.44
14.32
21.47
17.42
14.91
74
29.48
Gross margin%
9.46
9.53
9.56
9.03
10.83
13.10
11.58
13.63
15.76
17.84
6.29
13.63
11.21
39
18.37
Operating margin%
16.82
16.50
18.75
16.96
18.37
16.31
17.02
14.51
17.31
16.04
4.30
16.31
16.89
37
18.09
Net margin%
15.49
18.26
15.75
17.01
19.13
18.83
16.94
17.89
18.31
16.26
12.41
17.89
17.45
11
34.30
P/E ratio (avg)x
12.47
13.62
15.06
15.44
17.65
18.28
17.83
20.08
21.45
25.03
30.62
20.08
17.74
7
16.06
EV/EBITx
10.86
11.87
12.75
14.93
17.95
18.41
18.53
19.51
19.86
22.53
32.58
19.51
18.18
40
14.03
FCF yield (avg)%
20.08
21.10
19.76
21.23
22.56
21.33
19.00
16.22
19.03
16.23
29.68
19.00
19.92
21
6.36
FCF margin%
12.90
13.46
12.63
15.07
14.39
17.26
15.63
13.66
11.09
12.36
13.24
13.66
13.56
91
0.772
FCF / Net incomex
1.409
1.519
1.589
1.702
1.895
1.982
1.888
2.163
1.992
1.833
1.075
1.982
1.860
20
2.55
ROIC%
19.58
21.12
21.10
22.47
24.44
25.10
26.06
24.81
24.40
25.22
3.89
25.10
24.42
58
28.20
Return on equity%
16.28
13.96
11.77
13.53
12.63
15.20
15.60
12.77
12.00
9.58
15.98
12.77
13.15
20
24.17
Return on assets%
23.62
25.26
23.43
24.08
25.53
25.80
27.08
24.72
25.36
23.97
26.73
25.36
24.99
90
0.60
EPS₹
0.61
0.61
0.61
0.59
0.57
0.52
0.53
0.58
0.53
0.47
0.66
(3.91%)
(1.81%)
—
28.32
EPS growth%
18.17
17.18
15.04
16.34
17.19
19.98
21.80
22.37
22.43
22.07
12.49
22.07
19.07
81
0.60
Bookvalue per sh₹
0.82
0.87
0.90
0.96
1.14
1.30
1.38
1.50
1.71
1.70
0.48
8.19%
8.56%
—
0.33
FCF per share₹
0.30
0.32
0.34
0.36
0.42
0.46
0.51
0.51
0.50
0.53
0.64
4.72%
6.97%
—
0.27
Dividend per sh₹
0.29
0.26
0.27
0.29
0.27
0.23
0.23
0.21
0.21
0.22
0.41
(4.61%)
(2.24%)
—
16.66
Div yield (avg)%
15.40
17.30
14.82
16.20
18.16
17.08
16.99
18.97
16.94
15.00
22.30
16.99
16.96
95
26.13
Payout ratio%
27.69
26.56
24.98
25.42
24.74
26.27
27.46
24.68
22.68
22.25
15.37
24.68
25.20
29
474.6
Shares (diluted)M
492.0
450.5
444.1
479.3
450.3
517.4
484.7
449.5
424.7
476.4
453.0
1.13%
0.72%
88
6.87
Buyback yield%
27.18
24.84
25.79
26.72
23.88
24.40
22.01
24.40
24.89
24.12
21.51
24.40
24.62
94
1.185
D/E ratiox
1.932
2.111
2.030
1.984
2.160
2.281
2.255
2.371
2.710
3.118
1.562
2.371
2.208
90
641.9
Enterprise value₹M
126.7
119.7
128.9
123.3
118.0
112.8
111.5
108.8
95.53
92.67
407.2
(4.71%)
(2.32%)
50
132.1
LT debt₹M
311.4
302.0
329.9
359.0
350.5
389.9
452.5
499.3
546.2
625.6
217.9
12.29%
7.39%
25
Revenue
₹983.9M
4.31%
1.00×
Cost of revenue
₹603.9M
4.26%
1.00×
Operating expenses
₹221.6M
4.38%
1.01×
Goodwill & intangibles
17.64%
Property and equipment
16.93%
Spread over hurdle
(0.71%)