526.6
Revenue₹M
235.0
258.6
282.3
302.3
328.7
350.4
384.2
420.9
462.9
508.9
562.1
9.14%
9.15%
69
11.50
Revenue growth%
25.89
23.33
21.70
21.17
18.70
17.25
15.35
17.74
15.78
13.76
28.37
15.78
18.22
30
9.79
Gross margin%
13.48
12.56
11.30
14.29
15.54
14.21
12.08
9.70
11.49
13.77
2.63
12.08
13.02
55
17.97
Operating margin%
8.92
7.78
4.94
3.78
3.04
5.42
3.38
4.70
5.20
4.95
20.71
4.95
4.94
57
27.51
Net margin%
20.62
19.95
17.00
14.37
14.42
16.43
14.84
12.54
9.79
7.39
2.62
12.54
14.63
31
34.76
P/E ratio (avg)x
27.06
28.03
30.15
36.13
39.76
39.67
47.88
47.24
56.41
54.98
20.59
47.88
39.72
93
14.97
EV/EBITx
29.16
25.30
24.38
25.15
27.46
28.47
28.23
28.05
25.92
22.41
30.20
28.05
26.69
68
15.01
FCF yield (avg)%
17.51
16.96
15.51
17.91
17.06
17.70
15.46
13.88
14.09
13.05
20.13
14.09
16.24
80
20.73
FCF margin%
23.47
23.80
22.14
23.59
24.71
22.63
23.36
20.71
22.41
24.20
26.58
22.63
23.41
12
0.848
FCF / Net incomex
1.888
2.068
2.218
2.346
2.452
2.210
2.254
2.459
2.772
2.892
0.789
2.459
2.300
37
12.15
ROIC%
11.65
14.04
16.17
15.58
15.89
17.16
16.78
14.21
13.73
14.11
5.79
14.21
14.89
72
25.25
Return on equity%
29.74
31.23
32.17
31.18
33.95
32.01
30.30
28.45
29.70
27.54
6.21
29.70
30.74
6
2.50
Return on assets%
14.49
16.31
14.91
13.38
13.64
10.80
10.10
10.17
11.37
12.29
12.08
10.80
12.84
8
3.61
EPS₹
6.60
7.32
7.06
7.59
7.77
7.20
6.64
6.37
7.08
6.75
4.04
(2.79%)
(0.03%)
—
2.77
EPS growth%
15.59
17.84
16.06
16.42
18.99
20.93
22.90
20.59
20.31
23.28
7.50
20.93
19.65
79
5.49
Bookvalue per sh₹
7.65
8.03
8.09
8.50
7.83
7.98
8.05
9.17
9.45
9.70
6.40
4.38%
2.88%
—
7.03
FCF per share₹
1.26
1.25
1.14
1.08
1.02
0.90
0.79
0.77
0.79
0.79
6.95
(5.03%)
(5.81%)
—
8.14
Dividend per sh₹
4.01
4.19
4.38
4.38
4.81
4.83
5.58
5.69
6.08
6.01
6.53
4.57%
5.27%
—
9.06
Div yield (avg)%
13.50
13.15
10.49
9.41
9.82
9.40
9.35
8.82
5.98
7.43
27.89
8.82
9.40
38
17.54
Payout ratio%
28.35
26.48
24.61
25.27
22.52
20.79
18.88
19.75
21.50
19.55
22.42
19.75
22.01
47
42.83
Shares (diluted)M
40.49
37.09
33.44
29.66
30.83
33.01
32.88
32.13
28.95
31.30
42.94
0.30%
(1.71%)
72
11.18
Buyback yield%
30.32
28.38
26.35
27.35
27.11
28.02
29.83
29.34
31.70
31.98
6.04
29.83
28.86
49
0.361
D/E ratiox
0.747
0.848
0.822
0.919
0.879
0.892
0.992
1.111
1.143
1.231
0.297
1.111
0.905
35
266.1
Enterprise value₹M
442.4
418.6
437.3
466.3
424.4
398.3
377.9
398.0
404.6
441.0
484.8
0.77%
0.88%
14
0.285
LT debt₹B
0.526
0.624
0.686
0.774
0.833
0.967
1.034
0.993
1.117
1.192
0.423
7.44%
8.78%
81
Revenue
₹508.9M
9.15%
1.00×
Cost of revenue
₹267.2M
9.34%
1.02×
Operating expenses
₹106.8M
8.75%
0.96×
Property and equipment
17.23%
Goodwill & intangibles
15.55%
Spread over hurdle
18.32%