258.1
Revenue₹M
404.3
427.4
464.0
495.1
533.6
564.1
597.0
627.5
672.8
729.2
278.2
6.44%
6.83%
65
19.74
Revenue growth%
25.53
24.22
24.00
21.17
23.55
22.34
24.98
26.37
29.29
28.41
16.27
26.37
24.60
18
12.04
Gross margin%
6.42
7.77
10.30
11.60
10.70
10.86
12.96
10.54
10.42
8.73
12.69
10.54
10.48
75
22.38
Operating margin%
6.57
4.37
6.56
5.88
7.51
8.57
6.57
6.06
7.61
10.36
28.12
7.61
6.57
12
14.78
Net margin%
18.71
17.83
17.99
15.55
14.65
11.80
11.87
9.78
10.82
12.18
16.06
11.80
13.42
20
27.74
P/E ratio (avg)x
28.63
27.06
26.06
26.42
30.09
28.13
30.55
29.51
31.81
34.45
25.36
30.55
29.07
24
28.81
EV/EBITx
25.30
26.34
26.47
25.86
25.23
29.18
33.83
36.92
39.07
41.85
13.19
36.92
27.83
21
17.52
FCF yield (avg)%
20.61
19.67
18.71
20.26
22.65
23.71
24.41
26.97
25.40
25.48
15.07
25.40
23.18
37
8.05
FCF margin%
20.50
22.48
25.04
26.91
24.46
26.06
23.26
22.02
19.83
21.13
7.30
22.02
22.87
40
0.732
FCF / Net incomex
2.331
2.618
3.090
3.025
3.585
3.525
3.800
4.517
4.404
4.343
0.252
4.343
3.555
31
25.91
ROIC%
34.99
34.80
36.07
37.06
39.25
37.12
36.83
38.55
36.99
36.24
2.27
36.99
36.91
10
16.10
Return on equity%
1.51
0.60
2.13
4.49
3.96
4.96
6.02
6.39
8.14
10.26
5.07
6.39
4.73
61
11.67
Return on assets%
13.63
12.61
11.05
12.20
11.09
13.79
15.38
13.55
14.52
15.91
5.12
14.52
13.59
47
3.22
EPS₹
7.06
6.80
7.03
6.94
8.17
8.59
9.17
10.68
11.32
12.84
3.41
9.47%
8.01%
—
8.25
EPS growth%
18.47
17.16
16.20
15.11
14.47
16.98
16.13
14.14
12.87
11.87
21.75
14.14
15.62
85
3.35
Bookvalue per sh₹
3.62
3.58
3.67
4.20
4.92
4.95
5.06
5.70
6.66
7.71
5.14
9.39%
9.73%
—
0.98
FCF per share₹
0.84
0.81
0.88
0.87
0.94
0.99
1.10
1.26
1.32
1.28
2.39
6.38%
4.80%
—
4.90
Dividend per sh₹
1.05
1.11
1.01
1.10
1.17
1.28
1.24
1.35
1.38
1.42
2.73
4.08%
1.76%
—
3.62
Div yield (avg)%
8.25
7.11
8.63
8.94
8.87
9.83
12.03
11.54
9.38
7.78
15.88
9.83
8.90
82
22.12
Payout ratio%
34.00
33.13
35.30
36.62
34.63
32.74
31.50
31.55
30.33
29.11
20.92
31.50
32.94
91
37.92
Shares (diluted)M
51.87
55.60
56.37
64.95
64.92
68.77
73.55
82.94
93.93
104.8
37.60
10.04%
7.78%
66
17.38
Buyback yield%
5.31
3.95
6.33
3.80
4.34
1.86
2.87
3.10
0.59
2.36
14.49
2.36
3.45
10
1.430
D/E ratiox
1.714
1.952
2.107
2.455
2.718
3.036
3.087
3.339
3.327
3.733
1.644
3.327
2.877
37
574.5
Enterprise value₹M
246.4
274.6
275.6
296.6
326.4
385.7
411.1
484.4
482.5
556.9
358.2
11.28%
8.22%
43
463.7
LT debt₹M
373.4
381.0
396.9
349.7
340.4
314.4
272.2
295.0
294.3
258.2
153.1
(5.38%)
(3.95%)
49
Revenue
₹729.2M
6.83%
1.00×
Cost of revenue
₹510.4M
6.83%
1.00×
Operating expenses
₹163.9M
7.03%
1.02×
Property and equipment
21.68%
Goodwill & intangibles
16.46%
Spread over hurdle
(11.22%)