210.9
Revenue₹M
436.7
467.3
507.4
542.6
590.0
628.4
688.0
719.8
766.8
816.7
235.0
6.72%
7.42%
9
19.37
Revenue growth%
22.16
23.66
24.89
27.52
26.85
25.74
28.15
25.63
25.66
26.41
17.66
25.74
25.70
92
4.68
Gross margin%
5.67
5.69
3.42
3.07
5.89
4.57
4.68
3.09
0.49
3.30
21.61
3.30
4.00
91
29.89
Operating margin%
22.61
22.46
20.07
22.45
20.32
20.88
19.83
17.68
16.52
16.53
11.76
17.68
20.20
52
11.62
Net margin%
23.96
23.44
25.31
28.03
29.65
26.80
24.64
24.06
21.74
19.02
27.95
24.06
24.35
5
26.68
P/E ratio (avg)x
34.06
33.47
35.12
36.88
35.76
38.84
39.05
37.61
34.68
30.35
18.11
37.61
35.44
40
7.615
EV/EBITx
26.45
28.25
26.84
26.51
24.30
22.32
20.90
18.09
19.05
17.94
6.587
19.05
23.31
11
14.49
FCF yield (avg)%
23.27
23.64
26.51
26.80
25.08
25.25
25.04
24.27
23.03
23.89
25.76
24.27
24.66
88
10.50
FCF margin%
9.39
11.18
9.40
10.30
10.26
12.50
9.62
6.78
7.36
8.16
8.11
8.16
9.51
69
0.155
FCF / Net incomex
1.232
1.390
1.632
1.745
2.042
2.306
2.613
2.725
2.708
2.881
0.690
2.708
2.174
49
25.97
ROIC%
8.09
7.29
5.54
4.29
2.38
0.40
0.40
0.40
0.40
0.40
25.30
0.40
1.39
84
4.46
Return on equity%
14.26
15.27
17.52
17.85
19.51
21.86
18.96
19.56
20.93
22.05
4.47
20.93
19.23
49
9.15
Return on assets%
23.74
26.28
27.80
25.43
24.53
24.56
22.18
20.76
22.50
23.05
21.33
22.50
24.14
67
6.67
EPS₹
3.21
3.36
3.51
3.77
4.45
4.86
4.75
5.66
6.50
6.46
6.97
7.76%
7.10%
—
15.95
EPS growth%
19.41
18.44
16.44
13.78
11.71
10.74
9.58
9.82
8.20
9.69
18.86
9.69
11.23
45
5.40
Bookvalue per sh₹
7.35
8.02
9.21
9.17
10.58
10.19
10.92
11.59
12.55
13.62
3.53
5.19%
6.97%
—
3.95
FCF per share₹
3.22
3.26
3.22
3.38
3.27
3.44
3.04
2.82
2.76
2.64
5.21
(4.19%)
(1.13%)
—
5.84
Dividend per sh₹
6.37
7.12
6.65
7.04
7.05
6.86
6.52
7.16
6.66
7.42
4.60
1.04%
1.85%
—
10.70
Div yield (avg)%
20.57
23.32
25.82
23.40
22.47
21.31
18.92
20.08
21.67
22.66
28.60
21.31
22.07
73
19.43
Payout ratio%
2.17
3.04
0.40
0.58
0.75
2.62
4.49
5.88
4.72
7.05
17.37
4.72
2.83
63
62.49
Shares (diluted)M
92.73
93.99
93.37
101.8
104.7
114.3
119.4
138.3
133.7
141.6
61.97
6.24%
5.08%
10
12.05
Buyback yield%
23.66
20.76
22.43
22.51
22.52
20.80
21.50
21.33
20.41
19.78
25.97
20.80
21.42
68
1.003
D/E ratiox
0.995
1.128
1.294
1.543
1.710
2.065
2.370
2.579
2.896
3.378
0.161
2.579
1.888
53
606.3
Enterprise value₹M
172.8
169.3
167.2
154.1
146.8
158.5
152.5
170.6
157.4
146.6
201.7
(0.02%)
(0.88%)
78
801.4
LT debt₹M
248.7
261.8
249.4
290.2
320.8
316.6
374.6
368.0
360.1
411.8
59.56
5.12%
5.84%
71
Revenue
₹816.7M
7.42%
1.00×
Cost of revenue
₹436.7M
7.64%
1.02×
Operating expenses
₹152.1M
7.15%
0.98×
Cash and investments
25.66%
Property and equipment
21.05%
Goodwill & intangibles
12.33%
Spread over hurdle
69.75%