243.5
Revenue₹M
498.3
529.3
550.6
575.5
600.5
633.7
656.7
700.9
724.8
745.9
265.9
4.43%
4.40%
79
24.43
Revenue growth%
24.22
26.95
26.48
23.96
22.01
20.58
19.76
17.38
15.85
13.81
12.85
17.38
21.29
86
17.43
Gross margin%
9.06
6.71
4.82
7.19
5.61
8.41
7.22
8.76
6.38
7.23
27.05
7.23
7.21
25
10.12
Operating margin%
24.51
22.43
25.41
27.64
25.97
28.32
30.36
32.42
35.03
35.98
19.26
32.42
27.98
73
22.75
Net margin%
18.10
17.88
17.55
19.61
19.32
19.13
18.43
17.18
17.97
15.12
28.94
17.97
18.04
17
7.340
P/E ratio (avg)x
8.884
8.248
7.507
6.393
6.395
5.475
5.086
5.396
4.738
5.045
16.81
5.086
5.934
24
16.64
EV/EBITx
14.56
15.12
17.37
16.33
16.58
15.27
16.38
18.01
17.79
19.21
11.14
17.79
16.48
58
16.26
FCF yield (avg)%
0.40
0.40
1.27
1.95
4.68
4.23
5.86
3.64
6.23
7.68
7.94
5.86
3.93
71
3.89
FCF margin%
28.99
31.96
29.86
27.77
28.77
26.20
26.13
24.02
21.64
21.92
17.05
24.02
26.99
58
1.012
FCF / Net incomex
0.910
0.888
0.895
0.906
0.804
0.841
0.767
0.775
0.731
0.739
1.022
0.767
0.822
9
26.61
ROIC%
21.67
20.71
20.00
20.83
18.23
20.82
21.67
24.59
24.07
25.25
7.39
24.07
21.25
23
10.71
Return on equity%
29.43
26.52
29.19
27.66
24.67
24.79
23.50
25.30
27.36
30.25
6.58
25.30
26.94
34
21.90
Return on assets%
8.79
9.06
6.70
5.53
7.71
9.41
10.88
12.63
12.50
12.88
25.47
12.50
9.24
65
10.91
EPS₹
2.12
2.30
2.03
1.88
1.90
1.80
1.63
1.74
1.51
1.33
11.43
(6.88%)
(3.82%)
—
9.60
EPS growth%
7.67
5.21
4.66
1.84
0.49
0.59
2.65
2.03
3.19
4.13
8.96
2.65
2.92
88
7.30
Bookvalue per sh₹
5.87
5.83
6.06
6.02
5.58
5.46
5.33
5.12
5.46
4.70
8.16
(3.37%)
(1.91%)
—
6.91
FCF per share₹
2.61
2.26
2.13
2.14
1.95
1.95
2.02
1.71
1.54
1.44
5.51
(5.89%)
(5.88%)
—
4.06
Dividend per sh₹
17.31
17.15
18.70
19.53
21.30
23.97
27.17
26.18
28.69
29.21
11.87
6.52%
7.27%
—
14.10
Div yield (avg)%
4.36
1.53
0.77
0.63
1.38
0.40
1.26
2.28
1.99
4.15
3.51
1.99
1.46
30
21.21
Payout ratio%
24.02
21.98
22.59
20.83
18.49
21.35
18.74
17.61
15.70
15.26
13.60
17.61
19.78
69
31.87
Shares (diluted)M
52.39
55.22
61.18
64.06
64.35
67.26
77.83
77.84
84.87
100.2
31.63
9.25%
6.78%
17
21.06
Buyback yield%
31.35
29.35
30.16
28.83
29.42
27.64
25.73
26.65
29.63
31.41
19.83
27.64
29.39
26
1.505
D/E ratiox
0.610
0.549
0.610
0.550
0.533
0.547
0.523
0.514
0.473
0.477
0.198
0.514
0.540
37
0.459
Enterprise value₹B
1.221
1.225
1.189
1.165
1.321
1.458
1.463
1.685
1.730
1.698
0.535
5.15%
4.13%
7
41.36
LT debt₹M
489.3
452.7
435.0
422.2
407.4
402.0
365.6
334.1
375.6
365.8
780.3
(2.13%)
(2.27%)
76
Revenue
₹745.9M
4.40%
1.00×
Cost of revenue
₹480.9M
4.61%
1.02×
Operating expenses
₹129.6M
3.73%
0.94×
Spread over hurdle
(3.40%)