214.7
Revenue₹M
435.9
454.1
484.2
508.5
529.6
553.9
569.7
581.7
597.6
634.8
220.8
3.69%
4.27%
66
3.72
Revenue growth%
8.84
8.97
6.41
5.72
4.90
1.94
3.69
5.31
3.64
3.22
20.42
3.64
5.10
47
24.26
Gross margin%
11.00
11.19
11.69
9.83
11.72
9.87
7.52
6.35
5.49
4.10
19.23
6.35
9.85
78
22.45
Operating margin%
15.01
12.47
10.29
12.74
15.31
18.04
16.63
17.10
19.17
18.79
7.67
18.04
15.97
79
13.55
Net margin%
18.62
17.47
15.86
16.42
18.96
19.64
17.61
16.55
17.53
17.14
7.53
17.53
17.50
22
7.510
P/E ratio (avg)x
31.14
28.75
26.19
25.52
22.85
23.01
23.82
23.92
23.84
25.50
25.38
23.84
24.71
37
35.24
EV/EBITx
20.76
24.86
29.79
30.20
32.11
36.78
44.07
43.87
52.01
52.71
25.62
44.07
34.44
79
2.42
FCF yield (avg)%
23.33
21.11
22.33
23.70
21.08
21.22
21.58
22.92
20.82
21.00
19.37
21.22
21.40
51
24.06
FCF margin%
12.13
14.93
16.14
14.24
14.85
16.63
15.52
18.48
19.67
21.40
14.70
18.48
15.83
44
0.353
FCF / Net incomex
1.540
1.758
1.832
1.935
1.847
1.776
1.651
1.533
1.435
1.363
0.927
1.533
1.705
34
10.80
ROIC%
35.28
32.36
32.94
34.81
33.14
32.89
35.75
36.63
38.68
36.82
22.65
36.63
35.05
54
26.55
Return on equity%
0.40
2.93
0.40
1.05
0.40
3.11
3.35
3.00
1.58
2.94
4.00
3.00
2.25
49
24.27
Return on assets%
18.43
18.15
17.06
18.97
17.18
14.58
15.77
14.62
14.55
14.05
20.06
14.58
16.42
54
8.51
EPS₹
25.02
25.90
28.18
31.80
32.08
32.10
36.77
36.67
35.97
41.08
9.05
5.07%
5.30%
—
15.38
EPS growth%
0.41
1.18
0.61
1.28
3.57
6.43
8.03
10.14
11.28
12.80
19.64
10.14
5.00
68
9.90
Bookvalue per sh₹
16.91
19.68
22.65
23.12
26.38
29.27
34.37
39.98
41.07
45.98
6.94
11.75%
11.17%
—
12.27
FCF per share₹
23.96
25.78
24.89
29.60
30.41
30.86
31.65
36.68
39.95
42.33
5.63
6.84%
6.46%
—
7.68
Dividend per sh₹
22.36
20.97
21.58
20.33
20.60
19.14
18.73
18.65
19.51
18.39
14.73
(2.25%)
(0.69%)
—
4.25
Div yield (avg)%
15.54
14.09
16.71
15.08
16.65
14.83
11.85
14.19
14.18
12.18
21.51
14.18
14.51
55
29.81
Payout ratio%
8.51
9.29
11.58
11.89
12.61
10.46
11.94
11.16
12.82
11.43
3.28
11.43
11.50
25
8.685
Shares (diluted)M
12.11
14.10
16.47
16.49
19.32
22.81
24.95
25.12
27.94
30.57
9.011
9.62%
9.65%
21
9.93
Buyback yield%
3.74
4.77
2.64
0.45
0.40
0.40
3.33
5.13
6.60
5.80
26.85
5.13
3.54
57
1.656
D/E ratiox
0.636
0.610
0.657
0.672
0.667
0.751
0.797
0.850
0.989
1.035
1.337
0.850
0.711
29
244.6
Enterprise value₹M
346.7
373.3
406.8
485.7
550.5
593.6
628.0
651.0
669.5
804.1
200.1
7.87%
10.69%
37
223.4
LT debt₹M
180.8
167.5
180.1
197.3
190.3
177.4
167.2
148.1
134.2
143.2
163.5
(5.52%)
(2.21%)
14
Revenue
₹634.8M
4.27%
1.00×
Cost of revenue
₹365.0M
4.22%
0.99×
Operating expenses
₹110.8M
4.14%
0.99×
Property and equipment
18.53%
Spread over hurdle
38.44%