290.5
Revenue₹M
218.5
237.3
255.3
272.6
293.2
311.9
328.4
358.7
377.3
411.1
312.6
6.99%
7.04%
10
2.33
Revenue growth%
34.49
35.99
38.71
39.11
38.85
40.45
41.81
41.23
43.44
42.72
28.63
41.81
39.78
27
24.97
Gross margin%
0.70
1.41
2.46
3.78
5.08
3.15
2.11
1.04
1.08
3.93
5.69
2.11
2.28
24
6.80
Operating margin%
26.75
25.19
22.52
22.82
21.03
23.36
22.24
23.96
25.60
25.53
2.02
23.96
23.66
78
28.47
Net margin%
19.72
16.92
19.47
21.67
22.80
25.47
26.07
23.29
22.48
22.66
27.59
23.29
22.57
32
20.74
P/E ratio (avg)x
18.99
19.05
19.01
21.65
24.04
27.68
25.99
24.03
27.70
29.23
11.46
27.68
24.03
16
36.69
EV/EBITx
43.21
44.98
48.92
56.97
67.47
74.63
78.92
82.38
84.42
83.31
22.34
82.38
71.05
19
9.19
FCF yield (avg)%
22.06
20.43
23.34
25.16
23.08
25.44
24.98
24.00
22.65
20.32
18.28
24.00
23.21
72
29.80
FCF margin%
8.45
9.35
12.15
10.27
7.34
9.33
8.00
10.77
11.74
9.37
29.60
9.37
9.36
35
1.755
FCF / Net incomex
0.291
0.285
0.268
0.289
0.317
0.288
0.283
0.260
0.244
0.264
1.686
0.264
0.284
71
7.98
ROIC%
13.77
14.49
13.78
12.17
13.77
11.53
12.67
14.68
15.89
18.82
8.00
14.68
13.78
26
18.08
Return on equity%
23.67
22.68
22.40
24.72
24.59
24.88
26.54
29.05
28.02
26.44
16.22
26.54
24.80
40
22.75
Return on assets%
12.61
10.89
11.24
8.54
8.33
7.48
8.80
6.06
6.89
5.30
27.80
6.89
8.44
13
31.71
EPS₹
16.51
18.35
17.15
17.27
16.72
15.79
16.13
17.21
15.87
17.26
34.36
0.64%
1.12%
—
22.06
EPS growth%
23.88
23.98
23.18
23.46
24.69
24.97
24.36
21.80
24.65
25.78
9.47
24.65
24.17
41
19.81
Bookvalue per sh₹
40.15
42.83
49.68
54.58
53.72
58.01
55.58
59.18
65.99
66.38
11.80
4.33%
5.77%
—
18.96
FCF per share₹
14.12
13.21
13.18
12.76
13.55
12.12
11.87
13.01
12.62
12.05
10.53
(2.33%)
(1.68%)
—
17.27
Dividend per sh₹
20.28
21.54
21.36
23.26
25.26
25.39
26.08
29.15
26.27
27.96
28.90
2.05%
2.61%
—
11.90
Div yield (avg)%
9.58
10.04
7.81
8.07
5.56
3.06
0.86
1.59
4.05
2.04
7.65
2.04
4.80
51
3.73
Payout ratio%
15.00
17.31
17.95
18.73
18.78
15.86
13.14
13.03
12.06
10.98
24.39
13.03
15.43
27
10.59
Shares (diluted)M
8.418
8.297
9.096
7.958
8.603
7.800
6.984
6.541
6.758
7.045
10.79
(3.92%)
(1.92%)
83
4.54
Buyback yield%
12.86
14.95
15.53
14.99
13.93
14.73
12.78
13.44
14.40
14.97
20.97
14.40
14.56
16
0.701
D/E ratiox
2.278
2.291
2.443
2.887
3.275
3.747
4.050
4.033
4.614
4.756
1.574
4.050
3.511
6
0.086
Enterprise value₹B
0.525
0.594
0.642
0.614
0.621
0.711
0.773
0.915
0.998
1.088
0.222
11.85%
7.58%
66
168.0
LT debt₹M
296.9
290.2
309.7
289.7
315.8
300.2
327.5
302.3
338.2
365.6
336.9
2.97%
2.76%
65
Revenue
₹411.1M
7.04%
1.00×
Cost of revenue
₹230.9M
7.32%
1.03×
Operating expenses
₹79.37M
6.91%
0.99×
Property and equipment
15.75%
Spread over hurdle
(4.05%)