367.3
Revenue₹M
447.5
457.1
482.5
490.2
512.0
540.9
565.5
595.9
606.7
631.0
409.3
4.27%
3.94%
25
9.23
Revenue growth%
19.09
19.39
20.94
23.66
25.73
25.72
23.77
25.64
26.26
26.51
14.69
25.72
24.70
51
26.98
Gross margin%
27.87
26.98
25.27
25.74
24.45
25.61
27.77
30.01
27.61
24.68
12.76
27.61
26.36
31
16.70
Operating margin%
20.82
21.63
19.91
17.87
16.64
14.85
14.98
15.10
17.61
15.29
14.06
15.10
17.13
17
20.94
Net margin%
18.78
21.69
24.18
26.67
27.53
28.59
28.48
31.19
29.45
29.85
4.13
29.45
28.00
88
30.54
P/E ratio (avg)x
27.53
27.10
28.89
28.32
32.17
32.57
30.34
34.46
36.26
37.07
22.06
34.46
31.25
68
36.21
EV/EBITx
31.56
37.38
41.83
46.93
47.57
55.55
60.33
59.87
66.61
74.11
19.44
60.33
51.56
6
13.36
FCF yield (avg)%
6.12
8.20
6.48
5.90
7.69
10.27
9.17
7.16
5.80
4.41
8.69
7.16
6.82
59
10.44
FCF margin%
30.47
31.44
30.75
31.70
31.49
29.81
32.75
30.22
30.59
32.80
14.59
30.59
31.10
35
1.796
FCF / Net incomex
1.101
1.146
0.995
1.066
0.928
0.872
0.827
0.782
0.830
0.842
0.490
0.830
0.900
42
19.89
ROIC%
17.17
14.25
14.25
17.14
17.62
17.01
17.63
18.62
21.37
23.66
2.64
18.62
17.39
45
25.68
Return on equity%
10.35
11.19
12.89
13.66
13.58
15.07
14.68
16.18
14.68
15.44
22.59
15.07
14.17
82
5.86
Return on assets%
13.10
12.13
10.48
8.83
10.75
12.32
13.21
12.00
12.72
13.11
4.71
12.72
12.23
82
4.42
EPS₹
3.59
3.96
3.55
3.40
3.42
3.55
3.31
3.12
2.91
3.06
4.67
(2.22%)
(1.11%)
—
29.60
EPS growth%
16.01
18.85
19.89
21.49
22.66
21.97
24.70
22.52
21.61
24.30
19.38
22.52
21.79
59
3.49
Bookvalue per sh₹
3.52
3.29
3.26
2.94
2.71
3.01
2.94
2.64
2.51
2.67
4.62
(0.35%)
(2.84%)
—
1.27
FCF per share₹
3.12
3.17
3.20
3.35
3.68
4.25
4.25
4.29
4.52
4.98
5.04
6.20%
5.65%
—
2.95
Dividend per sh₹
1.44
1.36
1.40
1.31
1.41
1.27
1.12
1.18
1.25
1.24
5.38
(2.43%)
(1.28%)
—
28.53
Div yield (avg)%
8.99
7.95
7.19
6.39
6.62
6.08
8.03
10.34
12.76
14.83
19.12
10.34
7.99
20
13.63
Payout ratio%
10.50
10.81
10.02
11.41
14.29
11.54
13.27
15.45
12.86
12.50
27.65
12.86
12.02
26
23.80
Shares (diluted)M
38.04
38.52
37.91
44.89
51.45
54.35
57.12
54.71
64.21
62.89
24.11
4.09%
5.62%
83
2.87
Buyback yield%
16.27
15.94
16.55
15.95
13.82
15.74
13.73
12.42
13.02
14.37
23.80
13.73
15.06
17
0.647
D/E ratiox
1.724
1.742
1.705
1.690
1.977
2.015
1.968
1.873
1.888
2.069
0.666
1.968
1.881
6
134.8
Enterprise value₹M
198.8
235.5
237.9
261.5
291.2
348.1
362.2
365.1
368.9
424.2
357.8
7.81%
8.51%
67
357.8
LT debt₹M
93.87
91.37
81.87
83.43
74.28
74.25
65.35
58.53
61.62
59.89
245.6
(4.21%)
(4.13%)
45
Revenue
₹631.0M
3.94%
1.00×
Cost of revenue
₹335.9M
3.74%
0.98×
Operating expenses
₹151.1M
4.48%
1.05×
Property and equipment
18.54%
Spread over hurdle
(5.23%)