386.5
Revenue₹M
470.4
477.4
474.0
480.2
481.3
489.1
479.6
493.3
490.2
493.3
415.1
0.49%
0.75%
38
28.03
Revenue growth%
27.08
24.50
24.50
21.82
22.74
23.26
22.38
23.93
26.03
27.45
18.79
23.93
24.21
34
2.41
Gross margin%
0.40
2.79
5.73
8.34
7.96
8.54
7.02
7.76
6.24
5.95
15.33
7.02
6.63
10
23.44
Operating margin%
19.80
22.09
20.63
19.52
16.69
18.21
19.70
17.33
20.09
19.62
16.98
19.62
19.66
23
18.72
Net margin%
2.74
5.00
6.98
5.34
5.20
8.08
9.61
7.09
5.79
5.32
20.44
7.09
5.56
66
21.44
P/E ratio (avg)x
19.96
20.12
21.47
22.25
22.11
21.51
22.62
22.29
22.13
24.37
6.941
22.29
22.12
18
13.31
EV/EBITx
41.49
43.80
43.58
43.54
45.76
48.18
49.04
48.74
58.03
60.54
26.90
49.04
46.97
60
4.61
FCF yield (avg)%
23.36
21.72
23.68
24.69
22.05
24.47
24.42
25.97
25.11
25.46
22.15
25.11
24.44
58
11.23
FCF margin%
11.37
11.71
11.03
9.56
12.39
15.02
14.35
16.00
18.76
19.45
23.99
16.00
13.37
25
0.894
FCF / Net incomex
1.261
1.113
1.071
0.967
0.880
0.859
0.754
0.676
0.596
0.549
0.910
0.676
0.869
87
27.22
ROIC%
9.55
11.55
8.98
10.68
9.98
12.34
13.72
15.26
18.12
16.52
20.89
15.26
11.95
55
4.82
Return on equity%
8.67
11.29
12.21
11.65
12.67
13.55
12.57
15.50
16.08
13.16
21.66
13.55
12.62
5
8.43
Return on assets%
20.83
18.15
20.63
19.06
20.52
22.49
23.59
22.88
22.47
20.94
12.03
22.49
20.88
27
24.21
EPS₹
5.88
6.16
6.90
6.42
6.63
7.48
8.00
9.09
10.48
10.11
25.24
8.81%
6.67%
—
25.59
EPS growth%
9.89
10.41
9.27
8.37
5.41
7.98
6.58
6.78
4.26
4.95
23.11
6.58
7.38
51
25.09
Bookvalue per sh₹
30.99
31.21
29.64
29.07
29.43
31.05
28.38
27.68
28.38
29.70
11.44
0.19%
(0.06%)
—
19.59
FCF per share₹
4.56
5.21
5.59
5.62
5.91
6.20
6.52
6.33
6.89
6.60
12.58
2.21%
4.34%
—
4.03
Dividend per sh₹
9.90
9.98
9.51
8.50
8.27
8.16
7.62
8.03
8.35
9.03
22.00
1.76%
(0.23%)
—
11.14
Div yield (avg)%
1.40
1.80
0.40
0.40
0.40
0.40
0.52
3.48
2.55
0.49
11.86
0.52
0.50
70
29.86
Payout ratio%
7.85
8.17
7.53
10.02
11.77
11.94
11.70
10.17
8.16
9.50
25.79
10.17
9.76
23
5.734
Shares (diluted)M
6.620
7.364
7.146
7.663
7.924
9.227
9.416
10.14
9.868
9.723
5.615
4.18%
5.12%
55
26.36
Buyback yield%
27.85
29.90
28.38
29.65
27.31
29.66
26.77
27.23
26.06
23.45
24.01
26.77
27.58
46
1.010
D/E ratiox
0.452
0.454
0.456
0.551
0.619
0.673
0.711
0.792
0.833
1.008
0.484
0.792
0.646
20
107.1
Enterprise value₹M
271.4
275.8
330.4
356.4
404.8
440.5
436.0
460.1
520.3
619.9
261.6
8.90%
8.90%
33
202.6
LT debt₹M
47.47
55.39
63.22
70.73
68.22
74.90
72.51
76.55
91.37
90.67
63.22
5.85%
8.54%
77
Revenue
₹493.3M
0.75%
1.00×
Cost of revenue
₹274.7M
0.96%
1.02×
Operating expenses
₹67.03M
0.72%
1.00×
Property and equipment
18.46%
Goodwill & intangibles
16.85%
Spread over hurdle
14.47%