518.1
Revenue₹M
576.0
608.8
642.2
678.4
709.4
749.4
804.0
840.7
888.2
920.2
578.7
5.34%
5.53%
92
16.05
Revenue growth%
18.34
18.64
18.23
17.82
16.16
13.41
12.69
10.28
10.86
12.30
20.72
12.30
14.79
33
26.75
Gross margin%
23.70
23.28
21.47
22.68
25.25
26.40
26.31
25.28
26.96
27.45
12.62
26.40
25.26
54
15.94
Operating margin%
14.86
15.50
17.92
19.38
20.82
20.73
23.39
25.49
27.49
26.44
2.74
25.49
20.78
58
13.44
Net margin%
8.23
10.76
11.52
12.75
14.28
15.32
15.48
15.02
13.48
12.78
3.43
15.02
13.13
66
31.57
P/E ratio (avg)x
24.88
26.59
29.18
29.45
31.59
34.89
34.97
39.26
44.27
42.96
20.16
39.26
33.24
13
15.85
EV/EBITx
13.49
13.39
13.01
13.97
12.59
13.70
14.44
15.36
15.91
15.70
17.11
15.36
13.84
94
19.08
FCF yield (avg)%
19.79
18.60
20.06
18.39
16.07
14.81
15.11
17.85
17.21
19.47
7.83
17.21
18.12
33
11.14
FCF margin%
16.28
19.11
20.26
23.11
22.35
21.09
23.54
22.03
23.98
24.26
4.83
23.54
22.19
61
0.700
FCF / Net incomex
1.261
1.288
1.369
1.245
1.186
1.150
1.254
1.281
1.177
1.274
1.199
1.254
1.257
16
22.47
ROIC%
16.58
19.09
18.87
16.34
15.43
17.12
17.64
16.13
14.29
15.99
28.94
16.13
16.46
38
13.73
Return on equity%
5.81
4.74
5.59
4.59
1.93
0.90
0.40
0.40
0.40
0.40
26.73
0.40
1.42
51
3.25
Return on assets%
11.50
10.61
11.65
10.98
11.96
11.06
13.41
11.11
9.73
8.48
22.61
11.06
11.08
83
12.10
EPS₹
15.62
15.19
13.08
11.02
10.92
9.91
8.83
8.39
7.80
8.11
12.60
(5.78%)
(6.44%)
—
22.59
EPS growth%
19.94
19.05
17.94
20.46
19.44
16.63
18.86
16.09
13.67
14.41
8.96
16.09
18.40
57
6.70
Bookvalue per sh₹
21.19
20.32
23.36
21.32
21.13
20.83
23.64
24.49
25.53
27.97
17.00
5.77%
3.76%
—
18.52
FCF per share₹
18.16
17.92
17.37
16.45
17.05
19.87
19.46
20.03
19.88
22.67
20.93
5.86%
2.34%
—
14.99
Dividend per sh₹
13.68
14.96
16.52
16.75
18.41
17.36
19.11
18.61
19.39
19.35
6.70
1.01%
3.02%
—
24.20
Div yield (avg)%
12.77
13.52
14.96
14.36
12.80
11.50
10.90
8.67
8.96
10.06
5.70
10.06
12.14
57
24.33
Payout ratio%
21.34
23.46
26.00
26.39
25.62
27.48
28.39
25.81
26.23
28.10
13.05
27.48
26.12
52
17.36
Shares (diluted)M
24.77
25.44
23.76
22.51
23.68
25.98
27.24
27.44
25.71
26.18
17.07
2.03%
1.48%
36
28.96
Buyback yield%
29.54
30.92
30.27
29.60
31.19
33.55
33.66
35.12
37.42
36.80
23.55
35.12
32.37
61
1.378
D/E ratiox
1.287
1.456
1.499
1.633
1.643
1.850
2.083
2.239
2.495
2.656
1.226
2.239
1.747
51
646.2
Enterprise value₹M
322.0
351.1
339.2
317.0
351.7
345.8
393.0
421.0
458.7
453.2
76.90
5.20%
3.82%
81
213.3
LT debt₹M
367.9
409.2
423.3
422.3
497.6
537.2
612.5
709.7
780.0
765.0
287.5
8.98%
8.28%
7
Revenue
₹920.2M
5.53%
1.00×
Cost of revenue
₹401.2M
5.45%
0.99×
Operating expenses
₹197.4M
5.69%
1.02×
Property and equipment
16.73%
Goodwill & intangibles
15.98%