797.4
Revenue₹M
452.7
486.9
516.9
558.6
599.0
625.7
657.7
708.3
754.1
798.3
887.0
5.91%
6.46%
53
20.94
Revenue growth%
17.59
19.56
18.47
16.54
14.76
12.20
13.58
13.94
11.30
8.36
5.25
12.20
14.35
55
24.88
Gross margin%
13.30
11.36
12.39
13.86
11.23
11.35
9.41
10.28
7.88
6.10
18.38
9.41
11.29
45
2.12
Operating margin%
1.20
3.59
4.54
4.21
2.41
0.80
0.67
1.57
4.16
2.12
29.19
1.57
2.27
51
5.15
Net margin%
25.52
24.58
24.74
23.19
23.84
21.61
24.25
25.39
27.62
26.95
24.95
25.39
24.66
56
37.87
P/E ratio (avg)x
15.03
15.74
15.86
15.82
15.90
17.69
20.31
19.77
22.12
22.07
27.00
20.31
16.79
26
10.32
EV/EBITx
28.22
26.47
25.16
25.62
26.18
25.07
24.70
23.45
20.26
20.19
9.023
23.45
25.12
21
11.46
FCF yield (avg)%
26.02
24.28
27.20
29.32
31.22
33.78
36.11
35.81
37.47
35.72
22.86
35.81
32.50
79
10.64
FCF margin%
13.40
16.18
15.40
15.49
15.76
13.46
10.64
8.38
7.33
7.82
5.09
8.38
13.43
32
0.630
FCF / Net incomex
1.203
1.160
1.087
1.136
1.206
1.332
1.510
1.649
1.551
1.441
0.908
1.510
1.269
29
13.15
ROIC%
22.06
22.66
21.22
18.24
16.56
17.18
17.09
18.10
17.37
19.20
7.28
17.37
18.17
48
2.12
Return on equity%
0.40
0.89
0.40
0.40
1.30
0.40
0.40
0.40
1.15
0.40
12.80
0.40
0.40
82
13.80
Return on assets%
25.17
24.45
23.42
21.20
22.65
21.10
20.37
22.99
22.97
22.28
7.91
22.28
22.81
68
4.99
EPS₹
4.47
4.69
4.21
3.95
4.24
4.32
4.11
3.78
3.94
3.80
5.12
(2.13%)
(0.96%)
—
6.91
EPS growth%
27.44
25.62
28.11
25.78
28.51
29.37
27.22
29.68
27.20
28.61
4.16
28.61
27.77
84
1.43
Bookvalue per sh₹
3.13
2.91
2.97
2.87
3.11
3.38
3.40
3.63
3.91
4.09
2.37
5.64%
4.01%
—
2.00
FCF per share₹
7.54
8.00
7.61
8.32
7.87
7.54
8.75
8.21
9.62
10.19
1.67
5.30%
4.45%
—
3.38
Dividend per sh₹
3.23
3.15
3.46
3.42
3.76
4.33
4.66
4.46
5.07
5.17
3.87
6.57%
5.87%
—
20.12
Div yield (avg)%
12.93
13.35
14.61
14.12
13.61
14.34
16.35
14.51
13.62
16.14
22.79
14.51
14.23
91
15.36
Payout ratio%
19.05
19.80
21.61
22.25
19.54
19.40
17.28
16.19
15.77
15.43
22.86
16.19
19.22
90
105.1
Shares (diluted)M
104.5
110.3
110.5
97.52
94.39
89.62
94.28
86.02
86.38
81.31
106.4
(2.94%)
(1.95%)
89
5.88
Buyback yield%
15.70
17.62
16.77
13.94
16.66
17.37
19.97
22.20
23.20
24.57
10.61
22.20
17.50
44
0.666
D/E ratiox
0.510
0.568
0.633
0.565
0.570
0.575
0.545
0.488
0.496
0.457
0.677
0.496
0.555
20
215.5
Enterprise value₹M
225.3
230.6
237.4
225.4
190.8
201.5
202.3
190.3
198.3
196.3
675.7
0.57%
(2.30%)
51
74.15
LT debt₹M
49.91
52.95
51.72
48.33
48.70
50.46
53.14
54.70
51.44
48.34
265.7
(0.15%)
(0.89%)
34
Revenue
₹798.3M
6.46%
1.00×
Cost of revenue
₹493.9M
6.47%
1.00×
Operating expenses
₹76.87M
6.77%
1.03×
Property and equipment
16.44%
Spread over hurdle
(1.37%)