181.3
Revenue₹M
306.8
319.7
327.4
346.0
352.3
363.7
375.2
391.1
398.3
415.1
185.1
3.34%
3.64%
84
28.72
Revenue growth%
16.94
18.77
17.57
17.51
15.90
18.21
17.06
16.78
16.74
19.62
8.75
17.06
17.29
19
9.94
Gross margin%
17.50
16.94
18.93
16.95
17.21
19.46
19.98
17.18
16.22
14.15
13.30
17.18
17.20
29
22.43
Operating margin%
15.78
12.81
11.39
9.24
11.32
9.55
9.33
8.40
5.71
5.42
10.34
8.40
9.44
60
28.48
Net margin%
10.76
10.12
9.13
8.89
11.21
13.39
11.09
12.89
11.57
12.40
25.40
12.40
11.15
59
33.30
P/E ratio (avg)x
44.74
44.01
44.24
43.20
46.78
51.05
53.48
53.86
53.30
49.67
6.898
53.30
48.22
25
8.346
EV/EBITx
25.10
26.86
26.59
24.97
22.32
23.97
24.73
27.41
28.07
31.18
29.80
27.41
25.84
75
26.51
FCF yield (avg)%
8.00
5.93
3.54
2.50
4.68
7.33
9.92
7.04
5.81
8.20
17.37
7.33
6.48
72
4.46
FCF margin%
32.03
30.54
32.07
33.39
33.75
36.43
34.07
31.58
29.17
26.97
5.96
31.58
32.05
23
1.602
FCF / Net incomex
1.699
1.977
2.285
2.660
2.559
2.651
3.081
3.523
3.399
3.309
0.874
3.309
2.656
68
25.41
ROIC%
18.75
20.71
18.04
17.11
18.11
20.06
18.35
16.11
14.16
13.39
2.15
16.11
18.07
59
11.54
Return on equity%
12.23
11.97
14.86
15.07
15.71
18.33
18.40
19.28
20.52
20.17
26.03
19.28
17.02
86
5.58
Return on assets%
15.25
15.70
15.74
17.79
17.37
20.37
21.46
22.29
22.19
24.41
8.38
22.19
19.08
72
3.25
EPS₹
5.56
6.28
6.91
7.79
8.32
9.06
9.13
9.12
9.89
10.02
3.54
3.79%
7.15%
—
26.02
EPS growth%
16.67
15.26
15.15
17.75
17.64
16.73
19.70
20.47
23.12
21.41
10.50
20.47
17.70
61
1.06
Bookvalue per sh₹
1.82
1.88
1.76
1.96
1.82
1.72
1.81
1.68
1.71
1.90
2.13
0.91%
1.72%
—
4.03
FCF per share₹
6.71
6.77
7.18
7.73
8.17
9.63
11.39
11.81
11.47
13.36
1.91
10.32%
8.09%
—
5.31
Dividend per sh₹
2.21
2.59
2.76
3.08
3.18
3.31
3.22
3.17
3.82
4.52
3.09
7.28%
7.37%
—
28.95
Div yield (avg)%
11.47
10.69
10.94
9.25
7.93
6.14
5.69
5.93
8.55
5.84
26.92
5.93
8.24
5
3.08
Payout ratio%
11.54
9.60
8.66
9.35
12.32
15.06
15.29
14.35
15.24
16.29
10.64
15.24
13.34
84
23.92
Shares (diluted)M
24.39
26.00
25.03
24.60
24.64
24.92
26.89
27.13
24.37
26.31
24.23
1.32%
1.47%
11
14.09
Buyback yield%
8.91
9.32
6.73
4.25
1.91
0.40
2.94
3.14
5.68
6.59
3.85
3.14
4.96
38
0.332
D/E ratiox
0.838
0.921
1.110
1.153
1.253
1.405
1.676
1.775
1.837
2.161
0.437
1.775
1.329
32
108.0
Enterprise value₹M
350.9
332.2
348.6
340.9
321.5
311.9
317.3
352.0
350.1
359.2
182.9
2.24%
0.39%
50
0.108
LT debt₹B
0.541
0.622
0.663
0.656
0.705
0.802
0.905
0.975
0.903
1.036
0.289
7.99%
7.64%
63
Revenue
₹415.1M
3.64%
1.00×
Cost of revenue
₹277.4M
3.76%
1.01×
Operating expenses
₹92.34M
4.05%
1.04×
Property and equipment
17.95%
Goodwill & intangibles
17.63%
Spread over hurdle
(11.32%)