748.7
Revenue₹M
739.6
746.0
779.0
800.1
830.4
841.6
857.8
870.9
877.5
919.6
798.4
2.06%
2.67%
14
5.60
Revenue growth%
8.66
8.94
9.61
9.79
10.04
8.54
8.55
6.90
5.12
6.80
18.89
6.90
8.60
64
16.20
Gross margin%
20.96
19.05
21.77
23.12
20.72
22.62
22.18
23.96
23.61
24.98
4.21
23.61
22.40
87
29.58
Operating margin%
24.62
26.59
28.96
31.95
29.12
31.21
29.77
30.33
33.24
36.15
8.37
31.21
30.05
65
10.61
Net margin%
11.52
13.09
11.10
13.64
14.01
12.89
10.24
11.26
11.28
11.74
5.50
11.28
11.63
59
7.884
P/E ratio (avg)x
24.19
23.65
25.59
27.70
24.74
24.03
26.11
28.09
29.18
25.17
34.74
26.11
25.38
18
29.14
EV/EBITx
25.08
26.43
28.05
28.84
25.77
22.52
21.48
20.15
20.62
20.21
28.94
20.62
23.80
88
17.69
FCF yield (avg)%
10.35
12.93
14.03
11.91
13.05
12.87
12.20
12.76
12.60
13.28
19.14
12.76
12.81
63
7.63
FCF margin%
28.61
30.63
28.76
27.19
25.97
25.57
25.29
27.98
28.66
28.52
15.25
27.98
28.25
50
0.899
FCF / Net incomex
1.318
1.569
1.572
1.579
1.846
2.206
2.513
2.839
3.366
3.681
1.093
2.839
2.026
58
11.31
ROIC%
33.72
32.00
34.73
32.13
33.03
32.06
31.68
29.06
26.73
24.79
21.57
29.06
32.03
6
15.64
Return on equity%
6.13
3.39
1.82
0.40
0.40
0.40
3.24
5.60
4.94
7.29
15.50
4.94
3.31
9
19.71
Return on assets%
21.97
22.13
22.20
19.71
19.84
22.48
23.69
20.88
22.32
22.78
10.99
22.48
22.17
87
4.46
EPS₹
2.81
2.62
2.52
2.43
2.48
2.29
2.35
2.24
2.36
2.63
4.57
1.17%
0.10%
—
28.75
EPS growth%
3.04
4.87
5.53
2.73
5.33
6.27
7.84
5.23
7.52
4.76
14.76
6.27
5.28
41
3.35
Bookvalue per sh₹
2.99
2.95
3.01
3.50
3.59
3.93
3.79
4.15
4.02
3.98
4.59
2.10%
3.52%
—
2.32
FCF per share₹
5.26
4.96
5.28
5.15
5.72
5.59
5.67
5.84
6.33
6.24
2.86
1.75%
3.11%
—
2.83
Dividend per sh₹
4.27
4.86
5.00
5.63
6.16
6.86
7.83
7.66
8.40
8.85
2.79
7.51%
7.42%
—
24.32
Div yield (avg)%
14.49
15.93
16.44
14.29
12.56
13.49
13.18
10.78
8.54
9.90
6.46
10.78
13.33
23
28.46
Payout ratio%
21.79
20.00
19.60
18.27
20.64
18.74
17.67
16.72
18.47
19.68
22.18
18.47
19.17
57
115.8
Shares (diluted)M
159.6
161.8
163.7
178.5
192.4
202.1
239.0
239.1
227.4
251.5
114.0
5.51%
6.33%
70
12.30
Buyback yield%
33.41
33.32
35.70
36.05
33.65
31.06
32.53
34.91
33.96
33.20
27.73
33.20
33.53
81
1.344
D/E ratiox
0.634
0.718
0.804
0.850
0.859
0.845
0.830
0.784
0.914
1.020
0.954
0.845
0.837
60
748.7
Enterprise value₹M
190.1
196.0
191.2
186.6
186.8
204.5
218.0
248.3
240.6
275.3
79.76
8.07%
3.30%
76
642.4
LT debt₹M
141.4
152.5
171.4
199.7
207.9
246.1
272.8
324.3
386.1
376.5
387.0
12.62%
12.13%
49
Revenue
₹919.6M
2.67%
1.00×
Cost of revenue
₹643.7M
2.67%
1.00×
Operating expenses
₹146.9M
2.75%
1.01×
Property and equipment
14.49%
Spread over hurdle
27.45%