224.5
Revenue₹M
509.6
511.6
522.8
514.0
522.9
524.2
533.0
530.2
538.6
550.2
230.4
1.02%
0.81%
73
24.10
Revenue growth%
9.57
11.97
13.51
10.55
12.10
13.42
13.48
13.01
10.48
7.95
12.25
13.01
12.03
52
24.34
Gross margin%
0.40
2.53
0.57
0.40
0.40
1.66
3.75
1.34
0.40
0.40
3.48
1.34
0.48
61
2.58
Operating margin%
11.86
9.08
9.26
8.97
11.63
13.04
11.14
11.57
10.98
10.93
17.69
11.14
11.06
13
26.48
Net margin%
21.25
19.59
18.20
15.87
16.35
15.64
13.69
14.11
13.68
11.14
19.98
13.69
15.76
30
20.16
P/E ratio (avg)x
50.66
56.02
59.79
55.58
51.48
50.60
56.65
52.48
49.52
51.21
24.59
51.21
51.98
13
13.85
EV/EBITx
24.79
27.32
29.28
34.21
33.51
33.89
37.43
37.85
40.92
48.26
22.31
37.85
34.05
48
24.72
FCF yield (avg)%
15.97
14.89
17.47
15.44
12.71
15.57
13.47
10.86
13.26
14.23
19.06
13.47
14.56
32
15.51
FCF margin%
31.99
33.68
36.22
37.80
40.62
41.95
39.73
39.98
37.53
37.73
17.15
39.73
37.76
34
1.680
FCF / Net incomex
1.711
1.602
1.419
1.388
1.460
1.588
1.415
1.430
1.414
1.355
0.741
1.415
1.425
58
22.13
ROIC%
23.61
24.47
24.17
21.18
20.64
18.86
21.35
18.69
19.83
17.60
5.70
18.86
20.91
83
7.06
Return on equity%
16.84
19.11
17.13
15.57
16.02
15.50
15.82
17.65
20.52
22.96
9.26
17.65
16.99
50
9.89
Return on assets%
5.40
4.52
6.66
5.12
7.96
6.23
6.65
6.03
7.25
5.98
25.06
6.23
6.13
79
9.95
EPS₹
15.09
16.04
14.14
14.06
12.73
12.74
13.37
12.12
11.03
9.75
10.92
(5.20%)
(4.94%)
—
13.20
EPS growth%
27.13
29.83
27.08
28.12
29.92
29.07
26.84
28.02
25.80
28.02
18.13
28.02
28.02
80
21.56
Bookvalue per sh₹
45.78
41.79
44.22
42.51
41.61
40.73
42.21
39.64
44.30
40.71
58.47
(0.44%)
(0.13%)
—
38.28
FCF per share₹
13.29
12.89
13.36
14.26
15.02
16.27
16.29
15.84
16.13
14.77
56.40
(0.33%)
1.66%
—
59.56
Dividend per sh₹
36.56
40.80
40.67
43.06
43.59
50.70
59.04
62.70
67.21
71.40
37.62
10.37%
7.62%
—
27.89
Div yield (avg)%
12.08
12.27
13.25
14.45
17.08
14.78
15.03
12.94
12.29
10.45
11.20
12.94
13.10
47
29.75
Payout ratio%
8.96
10.94
12.86
10.40
10.44
10.01
7.66
8.58
8.45
10.90
25.53
8.58
10.20
56
4.359
Shares (diluted)M
3.544
3.318
3.204
3.037
2.965
3.310
3.545
3.990
4.479
4.658
4.282
9.46%
2.63%
14
28.81
Buyback yield%
18.46
16.06
16.25
14.81
12.03
9.97
7.62
7.73
4.82
3.39
3.73
7.62
11.00
55
1.648
D/E ratiox
0.609
0.645
0.635
0.570
0.544
0.511
0.439
0.423
0.368
0.384
0.200
0.423
0.527
86
425.0
Enterprise value₹M
69.22
70.95
62.73
67.65
61.97
63.12
55.74
51.80
50.18
45.38
389.3
(6.04%)
(3.45%)
52
155.1
LT debt₹M
330.4
322.8
314.6
301.6
317.9
305.2
319.6
294.6
278.5
256.0
157.8
(4.24%)
(1.11%)
25
Revenue
₹550.2M
0.81%
1.00×
Cost of revenue
₹266.4M
0.52%
0.97×
Operating expenses
₹91.25M
1.35%
1.06×
Property and equipment
21.01%
Cash and investments
17.14%
Spread over hurdle
88.89%