56.67
Revenue₹M
454.5
476.7
501.3
532.2
559.3
594.9
638.5
671.6
721.3
776.9
62.57
6.79%
6.15%
89
2.64
Revenue growth%
13.69
14.23
16.60
18.40
17.78
17.69
18.41
19.14
21.79
23.65
16.40
19.14
18.09
73
5.40
Gross margin%
29.83
27.14
24.91
26.17
28.88
27.34
25.41
23.09
24.14
24.97
9.59
24.97
25.79
63
7.34
Operating margin%
0.40
0.40
0.40
0.41
1.50
0.40
0.64
0.40
0.40
0.40
18.56
0.40
0.40
64
23.24
Net margin%
25.24
26.42
28.19
29.89
28.02
28.49
29.03
27.58
29.47
28.01
29.05
28.49
28.11
81
19.71
P/E ratio (avg)x
10.17
9.933
9.893
9.460
9.971
9.510
9.509
8.438
8.266
7.381
16.70
8.438
9.510
66
25.19
EV/EBITx
25.98
27.89
26.18
26.56
27.79
29.60
31.60
31.90
30.61
28.72
34.72
30.61
28.30
63
9.74
FCF yield (avg)%
11.30
10.30
8.47
6.37
4.02
5.57
3.15
5.99
3.79
3.39
20.26
3.79
5.78
70
23.64
FCF margin%
8.91
10.71
10.86
12.62
10.95
10.59
11.19
12.23
11.72
9.74
22.61
11.19
10.90
6
0.287
FCF / Net incomex
1.155
1.103
1.081
1.211
1.211
1.425
1.542
1.559
1.748
2.052
1.725
1.559
1.318
10
15.53
ROIC%
23.42
25.56
25.27
27.26
28.05
26.25
28.04
30.62
29.85
27.65
21.90
28.04
27.45
28
11.05
Return on equity%
28.91
28.80
28.43
27.06
29.13
27.58
26.80
28.91
29.64
30.74
15.22
28.91
28.85
58
18.89
Return on assets%
22.47
20.44
22.50
22.35
22.09
22.19
19.22
19.67
20.31
17.34
26.06
19.67
21.26
14
10.62
EPS₹
9.10
8.89
8.63
8.98
10.10
10.27
11.03
11.43
11.00
10.94
11.66
1.61%
2.13%
—
2.90
EPS growth%
25.12
27.20
27.11
24.84
27.27
27.57
29.44
31.33
30.00
29.90
21.36
29.90
27.42
81
5.93
Bookvalue per sh₹
6.91
6.69
6.10
6.11
5.59
5.87
5.72
5.52
5.56
6.22
8.32
2.18%
(0.36%)
—
6.45
FCF per share₹
9.81
8.57
8.87
8.66
8.23
7.59
6.47
6.98
7.58
6.81
10.29
(3.73%)
(4.74%)
—
1.95
Dividend per sh₹
8.82
9.91
9.79
10.77
10.47
10.72
10.73
12.05
12.63
12.27
3.54
3.22%
3.74%
—
29.42
Div yield (avg)%
16.43
17.59
17.68
19.86
16.90
14.76
14.34
17.06
17.80
20.18
18.54
17.06
17.33
18
7.26
Payout ratio%
26.10
24.33
21.43
22.63
23.62
24.01
25.49
27.92
30.38
27.54
11.19
27.54
24.91
78
20.80
Shares (diluted)M
34.41
41.50
40.69
47.98
57.65
57.72
62.57
75.13
78.17
84.71
20.22
8.00%
11.48%
74
18.29
Buyback yield%
23.67
24.94
25.43
26.20
24.68
27.27
27.52
28.69
25.78
24.42
10.69
27.27
25.61
65
1.658
D/E ratiox
1.167
1.266
1.359
1.504
1.421
1.519
1.461
1.530
1.386
1.571
1.080
1.519
1.441
72
625.1
Enterprise value₹M
104.2
98.55
103.3
95.43
91.59
78.27
69.78
72.96
63.12
68.62
166.7
(5.61%)
(4.87%)
34
129.9
LT debt₹M
81.57
81.58
89.44
81.58
88.24
96.39
105.6
92.71
83.22
81.53
413.9
(1.57%)
(0.78%)
9
Revenue
₹776.9M
6.15%
1.00×
Cost of revenue
₹543.8M
6.15%
1.00×
Operating expenses
₹116.7M
5.51%
0.94×
Property and equipment
19.52%
Cash and investments
17.51%
Spread over hurdle
(0.26%)