608.9
Revenue₹M
362.7
377.8
395.9
419.0
442.0
475.9
499.9
529.2
569.6
612.7
644.9
6.75%
6.06%
45
6.59
Revenue growth%
10.56
10.96
13.93
14.26
15.86
14.79
16.55
19.48
20.03
17.98
18.06
17.98
15.33
92
2.78
Gross margin%
1.40
3.71
5.16
5.26
5.68
4.77
5.82
6.96
5.04
4.92
7.03
5.04
5.10
31
9.98
Operating margin%
21.38
21.02
21.11
19.79
20.76
19.98
20.58
23.23
25.18
26.12
2.89
23.23
21.06
16
20.37
Net margin%
11.09
14.04
16.17
14.73
12.46
9.49
10.97
9.41
10.59
10.39
23.37
10.39
11.03
7
35.81
P/E ratio (avg)x
30.00
31.04
33.63
39.45
40.42
40.56
42.87
48.35
49.55
59.13
29.82
48.35
40.49
92
8.567
EV/EBITx
8.022
8.002
8.065
8.002
7.716
7.539
7.891
7.337
7.514
7.017
26.52
7.514
7.804
26
22.30
FCF yield (avg)%
19.46
17.11
19.82
20.32
22.06
24.03
22.94
20.02
20.74
20.14
16.08
20.74
20.23
32
16.27
FCF margin%
20.82
19.11
20.74
20.89
21.53
19.72
18.46
15.61
16.20
15.11
4.38
16.20
19.42
91
1.033
FCF / Net incomex
0.363
0.358
0.429
0.427
0.497
0.548
0.633
0.758
0.766
0.830
0.576
0.758
0.522
44
12.91
ROIC%
11.83
8.95
8.53
8.26
10.23
9.60
11.10
13.76
14.91
12.89
24.40
12.89
10.66
35
18.11
Return on equity%
8.61
11.54
11.06
9.09
9.85
11.39
12.11
9.91
9.19
9.40
4.79
9.91
9.88
21
5.14
Return on assets%
6.94
9.60
7.32
8.01
8.25
9.91
8.17
8.82
8.61
11.06
22.02
8.82
8.43
74
15.03
EPS₹
10.39
10.93
12.84
12.78
13.78
14.15
15.80
16.95
16.78
16.84
16.35
4.10%
6.40%
—
20.98
EPS growth%
9.80
9.51
10.95
10.80
13.50
13.95
14.82
13.47
14.51
13.85
7.06
13.95
13.48
83
8.56
Bookvalue per sh₹
25.36
28.17
27.10
29.85
32.58
35.28
35.21
37.64
39.11
45.91
13.11
7.10%
7.57%
—
8.84
FCF per share₹
7.02
7.30
8.34
9.97
11.36
12.78
15.14
17.75
21.56
25.30
4.45
17.36%
15.64%
—
7.15
Dividend per sh₹
3.77
4.48
5.14
5.85
7.02
8.01
9.52
9.54
11.47
12.52
2.36
12.27%
13.71%
—
16.40
Div yield (avg)%
15.20
13.94
13.95
14.26
14.56
14.63
12.20
12.22
10.82
11.10
27.87
12.20
13.95
46
17.46
Payout ratio%
5.05
7.23
7.55
9.93
7.70
6.83
8.12
9.98
11.59
11.85
24.56
9.98
7.91
92
19.03
Shares (diluted)M
20.62
20.46
19.28
19.72
19.91
22.30
23.69
22.96
21.27
24.46
18.17
4.20%
1.70%
80
3.91
Buyback yield%
22.92
22.61
24.62
26.01
28.30
26.54
25.41
22.47
21.45
24.26
5.87
24.26
24.44
24
0.380
D/E ratiox
2.094
1.892
1.934
1.879
1.662
1.771
1.741
1.832
1.862
1.951
1.068
1.832
1.871
28
635.8
Enterprise value₹M
171.3
170.9
200.8
217.1
212.1
214.1
238.3
245.7
285.4
307.7
445.9
7.73%
6.12%
35
0.623
LT debt₹B
0.623
0.704
0.744
0.806
0.774
0.836
0.940
0.940
1.032
1.157
0.491
8.35%
7.21%
46
Revenue
₹612.7M
6.06%
1.00×
Cost of revenue
₹386.7M
5.89%
0.98×
Operating expenses
₹132.1M
6.41%
1.03×
Property and equipment
15.67%
Spread over hurdle
(4.65%)