670.6
Revenue₹M
436.5
466.8
516.0
565.3
625.2
671.1
731.8
782.2
840.8
931.0
702.9
8.29%
8.75%
39
26.33
Revenue growth%
15.06
13.56
12.08
12.98
14.10
13.28
11.40
8.55
5.79
5.42
16.62
8.55
12.53
66
19.62
Gross margin%
8.69
7.30
7.35
7.63
9.63
11.44
10.33
9.23
7.48
7.63
13.43
9.23
8.16
18
3.12
Operating margin%
22.87
21.54
23.07
22.81
23.97
23.55
25.60
27.34
24.58
25.81
8.95
25.60
23.76
74
11.75
Net margin%
17.62
18.13
18.54
18.58
19.93
22.87
22.74
25.73
23.83
26.79
5.02
23.83
21.34
81
24.51
P/E ratio (avg)x
40.58
44.44
41.47
48.58
47.02
49.52
48.73
50.96
54.21
61.45
19.54
50.96
48.65
68
27.04
EV/EBITx
11.07
10.34
10.77
12.23
13.75
13.09
13.14
14.22
16.03
15.47
16.35
14.22
13.12
93
4.26
FCF yield (avg)%
3.97
2.39
0.54
0.40
1.08
1.61
0.40
2.04
0.40
3.22
19.15
1.61
1.35
56
5.77
FCF margin%
27.76
27.05
27.49
28.94
30.39
29.04
26.42
29.15
27.22
26.98
9.46
27.22
27.62
84
1.556
FCF / Net incomex
1.372
1.298
1.410
1.556
1.727
1.905
1.916
1.893
2.036
2.179
0.764
1.916
1.810
20
17.31
ROIC%
10.64
11.52
13.68
13.21
15.84
18.71
21.01
18.04
16.26
15.03
19.44
18.04
15.44
69
3.21
Return on equity%
12.20
9.69
11.97
11.14
10.15
10.07
7.30
9.80
8.72
7.81
21.90
8.72
9.94
26
8.22
Return on assets%
2.56
0.48
0.40
0.75
0.40
0.40
0.40
1.88
0.40
0.40
10.66
0.40
0.40
64
0.29
EPS₹
0.48
0.44
0.45
0.42
0.48
0.47
0.49
0.46
0.50
0.55
0.31
2.92%
2.92%
—
22.08
EPS growth%
24.98
23.96
23.07
24.60
21.68
19.63
17.27
15.94
13.81
15.48
24.04
15.94
20.66
48
0.24
Bookvalue per sh₹
0.32
0.31
0.34
0.33
0.35
0.40
0.38
0.43
0.48
0.53
0.40
8.34%
5.32%
—
0.08
FCF per share₹
0.29
0.34
0.39
0.46
0.53
0.56
0.57
0.61
0.68
0.80
0.08
8.88%
11.42%
—
0.25
Dividend per sh₹
0.42
0.44
0.43
0.49
0.57
0.60
0.64
0.72
0.74
0.88
0.29
9.11%
8.21%
—
5.41
Div yield (avg)%
23.14
22.61
20.94
23.53
25.16
23.16
23.94
22.62
23.31
23.86
7.32
23.31
23.24
46
29.62
Payout ratio%
30.26
32.35
34.74
36.67
37.95
40.10
42.87
41.43
42.35
39.64
25.24
41.43
38.79
89
0.555
Shares (diluted)B
0.843
0.942
0.928
0.935
1.073
1.074
1.235
1.375
1.395
1.620
0.558
8.59%
7.16%
72
13.97
Buyback yield%
14.58
14.95
12.86
14.41
13.66
15.10
17.12
18.82
17.19
16.17
22.28
17.12
15.02
37
1.534
D/E ratiox
0.754
0.859
0.863
0.816
0.932
0.857
0.903
0.932
0.859
0.970
0.631
0.903
0.861
86
98.99
Enterprise value₹M
704.1
661.0
725.9
782.2
784.4
838.6
852.5
818.1
746.5
831.0
616.3
1.16%
1.20%
24
173.2
LT debt₹M
245.9
270.9
300.0
329.6
310.8
325.2
307.4
292.4
280.2
267.8
550.6
(2.93%)
0.72%
82
Revenue
₹931.0M
8.75%
1.00×
Cost of revenue
₹594.9M
8.45%
0.97×
Operating expenses
₹169.6M
9.28%
1.05×
Spread over hurdle
(7.53%)