204.7
Revenue₹M
414.9
430.4
446.0
473.4
509.0
549.8
579.4
610.9
639.0
673.0
225.6
5.74%
5.67%
60
12.64
Revenue growth%
16.64
14.65
12.55
12.18
12.84
10.01
8.05
9.62
11.32
8.52
12.56
9.62
11.75
9
10.84
Gross margin%
9.34
8.76
7.94
7.24
6.09
4.37
2.42
1.91
0.40
3.24
17.00
2.42
5.23
14
2.53
Operating margin%
27.62
26.80
25.13
27.93
26.56
29.56
27.52
29.87
30.13
30.75
24.23
29.87
27.77
50
14.01
Net margin%
11.30
8.61
7.09
8.65
10.20
12.80
13.41
14.37
13.55
11.12
28.18
13.41
11.21
71
8.206
P/E ratio (avg)x
28.07
32.00
32.42
36.00
35.06
36.21
42.19
45.64
45.19
50.19
7.098
45.19
36.10
90
16.80
EV/EBITx
18.85
17.95
15.99
17.56
19.14
17.51
16.81
18.65
20.33
18.76
28.95
18.65
18.30
69
24.95
FCF yield (avg)%
26.98
26.56
24.13
23.62
26.60
27.15
26.11
23.34
23.32
20.45
21.62
23.34
25.12
42
22.73
FCF margin%
22.11
24.13
25.97
28.90
29.36
32.18
29.72
32.15
30.08
27.38
9.38
30.08
29.13
36
1.472
FCF / Net incomex
1.741
1.585
1.466
1.414
1.496
1.330
1.422
1.309
1.421
1.270
0.115
1.330
1.421
82
25.76
ROIC%
18.88
16.94
18.96
17.88
17.39
16.67
14.84
15.46
13.09
14.17
23.33
14.84
16.81
62
11.37
Return on equity%
13.41
11.25
13.42
10.55
12.67
15.29
16.50
17.72
16.28
13.32
24.78
16.28
13.42
77
13.40
Return on assets%
26.94
25.79
23.34
24.01
21.26
18.50
19.42
18.69
17.47
14.85
17.90
18.50
20.34
23
2.04
EPS₹
8.43
8.64
9.42
10.74
10.45
10.40
10.51
10.73
11.34
13.08
2.10
4.61%
4.95%
—
18.29
EPS growth%
25.55
24.53
25.97
23.45
21.08
22.97
22.29
19.81
21.69
19.38
26.68
21.69
22.63
62
7.43
Bookvalue per sh₹
9.51
11.28
12.91
12.89
14.22
13.95
15.07
16.46
19.72
19.80
1.85
6.84%
9.56%
—
6.82
FCF per share₹
2.31
2.05
2.01
2.16
2.00
2.02
2.21
2.28
2.27
2.16
5.91
1.45%
(0.97%)
—
4.11
Dividend per sh₹
9.71
10.57
10.21
10.36
10.73
11.03
11.03
9.99
10.84
11.63
5.54
1.64%
3.10%
—
28.76
Div yield (avg)%
9.99
8.50
9.09
7.47
5.13
7.48
7.74
5.99
8.38
6.78
25.41
7.48
7.61
41
8.02
Payout ratio%
13.12
11.94
9.05
8.51
6.98
7.84
9.30
7.60
7.01
8.80
23.11
7.84
8.66
85
39.56
Shares (diluted)M
29.85
30.87
34.65
34.60
38.89
37.33
34.36
38.18
36.63
35.90
37.70
(1.59%)
1.83%
69
7.79
Buyback yield%
6.25
6.13
6.08
3.69
0.71
0.40
0.40
0.40
0.40
0.40
21.87
0.40
0.55
48
1.539
D/E ratiox
2.278
2.230
2.339
2.448
2.594
2.591
2.965
2.895
3.138
2.903
1.142
2.903
2.593
47
182.5
Enterprise value₹M
371.2
317.9
274.7
275.3
255.0
260.0
225.8
229.1
212.2
202.3
491.0
(4.52%)
(5.78%)
35
674.4
LT debt₹M
363.0
393.6
413.6
451.3
428.9
396.8
403.5
424.4
437.4
438.4
46.01
0.44%
0.80%
36
Revenue
₹673.0M
5.67%
1.00×
Cost of revenue
₹324.5M
5.40%
0.97×
Operating expenses
₹132.1M
5.42%
0.98×
Property and equipment
15.99%
Spread over hurdle
(5.93%)