304.9
Revenue₹M
178.6
192.6
210.9
224.9
239.7
256.8
281.2
304.2
329.8
366.9
329.0
8.89%
8.45%
15
29.67
Revenue growth%
20.16
18.96
19.12
21.87
21.03
21.42
23.25
22.99
21.42
20.11
5.98
21.42
21.22
56
17.87
Gross margin%
0.40
0.40
0.40
0.40
0.51
0.40
0.40
0.40
0.40
0.40
29.87
0.40
0.40
61
5.04
Operating margin%
18.53
19.87
17.34
19.93
20.19
21.45
22.20
22.07
20.40
21.28
9.72
21.45
20.29
38
9.75
Net margin%
6.28
3.35
4.37
6.70
5.28
3.28
1.24
1.58
3.37
3.75
13.51
3.28
3.56
59
7.400
P/E ratio (avg)x
32.62
30.17
34.49
34.21
38.57
41.36
42.26
46.11
49.23
55.81
25.74
46.11
39.96
40
24.94
EV/EBITx
40.78
41.15
40.31
39.57
45.04
49.47
52.96
60.12
58.72
69.76
34.15
58.72
47.26
77
3.80
FCF yield (avg)%
0.40
2.45
2.67
0.66
3.19
0.58
1.71
1.85
0.75
1.69
19.71
1.69
1.70
74
4.65
FCF margin%
16.41
16.64
18.82
20.27
17.27
14.47
12.97
13.61
14.60
14.15
18.35
14.15
15.51
79
0.200
FCF / Net incomex
1.480
1.469
1.560
1.683
1.760
1.669
1.808
1.878
1.783
1.864
1.597
1.808
1.721
86
13.65
ROIC%
24.62
22.08
22.52
24.43
24.84
27.81
29.97
32.67
32.63
32.80
3.79
32.63
26.33
63
17.65
Return on equity%
30.98
33.39
35.89
35.89
36.75
36.93
35.89
33.57
34.87
34.95
5.45
34.95
35.42
85
19.09
Return on assets%
15.77
17.76
17.87
16.82
16.81
16.56
17.46
19.75
22.67
24.38
7.84
19.75
17.61
30
10.96
EPS₹
8.10
7.67
7.64
7.76
7.92
7.16
7.71
8.20
8.41
7.67
11.86
(0.63%)
(0.97%)
—
8.68
EPS growth%
14.19
12.71
14.62
13.83
13.26
15.61
14.93
12.49
10.08
11.01
4.02
12.49
13.55
71
11.42
Bookvalue per sh₹
4.51
4.50
4.52
4.72
4.39
4.86
4.36
4.27
4.73
4.92
3.26
2.30%
0.08%
—
7.46
FCF per share₹
2.99
2.71
3.00
2.73
2.71
3.05
3.13
3.27
3.51
3.89
4.74
7.51%
2.23%
—
12.56
Dividend per sh₹
11.89
10.80
10.16
10.20
10.72
9.90
8.70
8.77
9.11
9.42
3.94
(2.56%)
(2.42%)
—
21.34
Div yield (avg)%
17.96
15.86
17.59
15.72
14.24
14.44
13.72
12.62
15.14
14.56
23.43
14.44
14.85
92
15.91
Payout ratio%
28.01
27.61
29.14
29.29
29.27
28.85
28.06
29.52
27.91
29.02
12.52
28.85
28.93
8
13.34
Shares (diluted)M
19.56
18.61
19.39
21.49
19.98
19.06
19.93
22.81
26.38
29.84
12.83
8.35%
5.31%
38
21.57
Buyback yield%
25.18
27.10
25.22
24.43
25.37
27.74
30.54
27.72
25.50
28.17
14.50
27.74
26.30
66
1.654
D/E ratiox
1.810
1.979
2.240
2.691
2.872
2.890
2.805
2.959
3.201
3.708
0.856
2.959
2.839
16
222.4
Enterprise value₹M
418.9
419.1
433.9
495.0
553.8
650.5
629.9
624.1
626.2
697.5
245.5
4.72%
6.24%
70
0.129
LT debt₹B
0.480
0.469
0.562
0.664
0.777
0.779
0.764
0.760
0.908
1.014
0.158
5.47%
8.97%
54
Revenue
₹366.9M
8.45%
1.00×
Cost of revenue
₹156.8M
8.17%
0.97×
Operating expenses
₹90.28M
8.78%
1.03×