241.2
Revenue₹M
359.3
387.3
417.8
443.8
475.8
515.6
547.7
592.5
648.1
689.0
246.1
7.69%
7.54%
44
12.86
Revenue growth%
3.60
3.99
2.08
0.40
1.70
1.45
4.04
4.53
6.84
5.26
15.34
4.53
3.79
12
6.55
Gross margin%
5.94
8.93
11.36
12.30
11.22
12.46
11.81
14.65
11.83
12.88
21.88
12.46
11.82
75
21.10
Operating margin%
5.36
3.85
5.12
3.08
1.53
3.46
3.86
4.09
4.45
5.21
10.92
4.09
3.97
71
18.57
Net margin%
18.06
20.27
23.19
22.12
20.18
21.90
20.77
18.95
21.57
22.90
28.80
21.57
21.17
48
33.79
P/E ratio (avg)x
11.94
12.79
11.27
9.828
9.065
8.575
7.370
6.763
7.251
6.413
20.41
7.251
8.820
18
18.22
EV/EBITx
10.11
9.667
10.78
10.60
11.02
11.78
12.83
14.02
14.23
16.51
25.05
14.02
11.40
15
26.86
FCF yield (avg)%
21.98
24.95
26.89
25.01
24.81
24.87
27.62
27.89
28.31
28.48
14.18
27.89
25.95
74
21.35
FCF margin%
11.57
9.64
6.71
6.72
3.74
4.68
5.52
3.90
3.55
4.05
25.05
4.05
5.10
63
1.773
FCF / Net incomex
0.511
0.541
0.597
0.605
0.687
0.657
0.676
0.646
0.713
0.719
0.474
0.676
0.651
94
9.82
ROIC%
25.37
26.91
28.22
25.76
28.03
26.41
26.92
29.63
28.36
25.90
10.68
26.92
26.91
23
19.95
Return on equity%
9.11
9.15
6.56
8.04
6.91
5.97
4.42
2.22
0.40
3.20
22.45
3.20
6.27
62
26.71
Return on assets%
16.46
16.34
16.75
14.30
16.76
14.62
14.43
15.24
12.37
14.76
20.92
14.62
15.00
8
9.16
EPS₹
9.51
9.33
10.29
10.55
11.21
11.57
13.57
15.55
14.60
14.38
9.72
5.12%
4.00%
—
13.07
EPS growth%
8.73
11.42
13.45
11.77
11.33
9.62
8.42
6.40
6.50
3.75
28.07
6.50
9.17
14
7.58
Bookvalue per sh₹
9.04
9.43
10.21
10.11
11.48
12.71
14.87
15.40
18.47
19.24
5.04
10.89%
7.62%
—
5.07
FCF per share₹
5.23
4.75
4.26
4.01
3.78
3.52
3.65
3.28
3.54
3.72
2.83
(0.30%)
(4.84%)
—
9.77
Dividend per sh₹
1.61
1.67
1.56
1.38
1.20
1.27
1.27
1.12
1.03
0.97
4.46
(4.16%)
(5.52%)
—
14.22
Div yield (avg)%
3.49
5.88
6.05
6.05
4.97
2.80
4.89
7.77
8.68
10.04
27.09
7.77
5.97
14
16.20
Payout ratio%
6.22
4.24
7.24
8.68
10.17
9.16
11.77
11.94
13.45
12.28
12.07
11.94
9.67
39
22.08
Shares (diluted)M
20.84
19.71
18.51
21.07
21.31
24.05
22.48
20.63
19.04
17.36
22.28
(4.02%)
(1.58%)
43
28.63
Buyback yield%
4.62
4.27
2.89
2.81
0.92
0.71
1.51
3.89
5.35
4.64
4.07
3.89
3.39
42
0.976
D/E ratiox
0.259
0.228
0.229
0.248
0.260
0.280
0.301
0.308
0.329
0.331
0.157
0.308
0.270
88
43.77
Enterprise value₹M
334.0
344.5
384.5
392.5
369.0
404.7
445.1
449.6
462.5
544.3
146.7
8.08%
5.06%
58
553.1
LT debt₹M
184.3
216.0
220.0
234.0
236.2
240.2
236.3
234.8
273.8
322.2
532.7
6.40%
6.76%
68
Revenue
₹689.0M
7.54%
1.00×
Cost of revenue
₹438.6M
7.45%
0.99×
Operating expenses
₹151.4M
7.80%
1.03×
Property and equipment
19.44%
Cash and investments
15.43%
Spread over hurdle
(0.35%)