675.4
Revenue₹M
542.6
579.6
619.9
651.4
688.3
735.2
792.4
824.3
866.8
909.9
717.7
5.74%
6.12%
14
18.15
Revenue growth%
28.84
27.32
24.40
26.68
28.10
27.94
26.85
28.51
27.12
24.79
17.50
27.12
27.22
11
2.06
Gross margin%
0.40
0.40
0.40
0.40
2.24
2.83
2.72
5.19
7.97
7.37
22.32
5.19
2.48
56
23.79
Operating margin%
8.88
7.88
6.29
7.46
6.13
3.72
1.64
1.47
0.40
0.40
21.59
1.47
4.93
59
19.79
Net margin%
6.73
6.69
7.90
8.51
5.75
6.70
7.27
4.65
3.88
6.82
4.08
6.70
6.71
42
7.184
P/E ratio (avg)x
31.79
31.77
34.41
35.45
38.49
38.63
42.39
46.26
44.35
41.62
10.77
42.39
38.56
68
26.27
EV/EBITx
37.11
35.05
32.08
29.71
29.85
28.43
31.48
29.20
31.30
33.28
25.25
31.30
31.39
74
22.86
FCF yield (avg)%
14.73
15.34
13.20
10.68
13.48
16.32
14.41
15.59
14.28
13.05
2.04
14.41
14.34
15
10.46
FCF margin%
22.41
23.39
20.70
23.65
26.54
28.36
28.89
27.51
26.48
26.11
7.71
27.51
26.30
32
0.903
FCF / Net incomex
2.395
2.875
3.492
4.217
4.160
4.768
5.057
5.740
6.923
7.220
1.106
5.740
4.493
90
11.94
ROIC%
22.75
22.86
21.22
23.37
25.48
27.16
25.05
25.67
23.06
20.82
13.50
25.05
23.22
43
7.25
Return on equity%
12.03
13.13
14.98
17.75
16.71
14.77
15.63
12.77
13.98
11.23
13.01
13.98
14.37
37
13.51
Return on assets%
14.44
15.82
15.06
13.40
13.91
16.16
18.35
17.85
16.17
16.27
15.41
16.27
15.99
42
7.80
EPS₹
2.01
1.85
1.75
1.64
1.60
1.47
1.59
1.70
1.89
1.69
8.10
1.03%
(1.94%)
—
3.75
EPS growth%
23.54
20.91
18.49
15.94
13.61
11.66
13.12
11.73
11.37
9.31
29.09
11.66
13.37
44
4.03
Bookvalue per sh₹
13.21
13.78
14.15
15.76
16.97
18.68
19.34
22.36
27.25
28.51
7.69
10.93%
10.09%
—
2.82
FCF per share₹
2.55
2.20
2.36
2.30
2.45
2.63
2.68
2.27
2.33
2.21
2.30
(2.09%)
(0.69%)
—
2.45
Dividend per sh₹
3.04
2.63
2.49
2.37
2.49
2.36
2.19
2.30
2.41
2.57
2.37
0.65%
(2.88%)
—
11.71
Div yield (avg)%
0.40
0.40
0.52
0.40
0.40
0.40
2.73
4.63
4.42
2.75
12.38
2.75
0.46
51
4.63
Payout ratio%
15.79
17.42
15.54
13.94
16.78
15.25
14.30
12.67
13.65
15.74
14.94
14.30
15.39
45
50.80
Shares (diluted)M
78.65
93.47
104.0
115.1
136.6
151.9
151.3
162.0
179.0
201.9
50.87
8.12%
10.89%
37
4.48
Buyback yield%
18.00
19.41
17.81
17.27
16.53
18.00
20.89
19.43
22.25
23.78
5.64
20.89
18.71
66
0.745
D/E ratiox
0.357
0.335
0.366
0.384
0.381
0.407
0.426
0.388
0.354
0.323
1.301
0.388
0.373
22
283.9
Enterprise value₹M
292.6
285.2
270.3
291.1
302.4
318.9
350.8
369.8
364.3
341.6
175.6
2.46%
2.43%
77
711.4
LT debt₹M
631.7
633.9
662.5
743.3
713.9
789.5
821.7
892.1
941.4
874.3
363.2
4.14%
4.27%
79
Revenue
₹909.9M
6.12%
1.00×
Cost of revenue
₹637.0M
6.12%
1.00×
Operating expenses
₹192.9M
6.38%
1.02×
Goodwill & intangibles
16.52%
Spread over hurdle
(9.06%)