774.8
Revenue₹M
559.8
590.2
625.7
653.7
703.6
768.6
839.6
882.9
934.7
980.9
792.2
6.87%
6.61%
17
15.60
Revenue growth%
30.09
28.89
26.85
24.14
22.28
22.43
22.47
25.01
23.13
25.17
9.80
23.13
24.57
31
23.13
Gross margin%
14.73
15.52
18.12
19.64
16.91
14.27
11.51
14.49
12.21
15.16
10.59
14.27
14.95
19
6.12
Operating margin%
16.94
18.24
16.04
16.80
17.55
19.08
20.14
18.24
18.75
21.25
5.06
19.08
18.24
85
24.78
Net margin%
9.61
11.01
9.94
11.74
12.87
11.02
11.95
13.64
15.11
13.95
3.27
13.64
11.85
23
16.39
P/E ratio (avg)x
16.06
17.16
19.30
20.83
22.08
20.33
21.29
19.64
18.01
17.45
6.748
19.64
19.47
49
8.350
EV/EBITx
18.76
20.98
21.99
21.17
21.94
24.69
27.81
27.57
30.37
30.58
29.87
27.81
23.34
21
7.47
FCF yield (avg)%
30.12
32.38
31.00
30.36
30.41
32.29
32.13
34.17
35.61
33.31
3.00
33.31
32.21
81
11.61
FCF margin%
15.15
16.07
18.29
17.09
18.21
17.37
18.58
16.73
17.50
17.89
19.81
17.50
17.43
33
0.210
FCF / Net incomex
1.286
1.437
1.584
1.908
1.947
2.167
2.148
2.569
2.552
2.576
0.732
2.552
2.048
43
17.58
ROIC%
29.69
30.35
32.31
31.10
32.76
30.45
30.22
32.87
34.31
35.96
26.05
32.87
31.71
16
10.38
Return on equity%
28.72
25.74
25.15
23.23
25.40
23.52
26.06
23.79
26.76
25.18
25.59
25.18
25.29
77
7.84
Return on assets%
9.67
12.02
10.03
11.85
10.68
10.78
11.06
13.96
12.46
14.18
7.83
12.46
11.45
91
1.78
EPS₹
2.71
2.87
2.86
2.82
2.91
2.60
2.87
3.12
3.41
2.99
1.94
0.57%
1.00%
—
4.04
EPS growth%
25.28
22.98
25.71
27.36
25.08
24.30
21.82
21.73
20.36
21.58
10.09
21.73
23.64
11
1.62
Bookvalue per sh₹
4.51
4.67
4.69
5.15
5.63
5.64
5.60
6.02
5.31
5.25
4.63
(1.39%)
2.00%
—
1.90
FCF per share₹
3.93
3.87
3.84
4.33
4.94
5.45
5.85
6.84
6.88
6.94
3.30
7.05%
7.95%
—
5.20
Dividend per sh₹
3.29
3.75
3.55
4.06
3.81
3.67
3.89
4.11
3.77
3.51
1.97
(1.66%)
1.99%
—
17.03
Div yield (avg)%
28.64
31.42
29.20
30.02
29.97
30.75
29.62
28.09
25.84
24.80
25.86
28.09
29.41
14
25.38
Payout ratio%
22.91
22.25
19.46
18.86
17.71
18.50
16.16
16.34
18.26
19.52
3.32
18.26
18.68
52
144.7
Shares (diluted)M
119.8
121.2
136.7
147.3
149.4
163.8
163.0
149.4
165.0
162.6
142.3
1.71%
2.14%
86
4.29
Buyback yield%
14.41
12.48
10.56
12.87
15.68
16.46
16.31
18.29
18.64
20.49
21.93
18.29
16.00
11
1.613
D/E ratiox
0.717
0.681
0.713
0.733
0.787
0.716
0.672
0.614
0.569
0.559
0.286
0.614
0.697
90
0.734
Enterprise value₹B
0.936
1.058
0.970
0.958
0.931
0.986
0.964
0.998
0.921
1.012
0.773
1.69%
1.43%
74
178.1
LT debt₹M
189.1
175.1
185.6
178.3
165.5
154.9
148.1
154.7
164.3
164.2
104.8
(0.16%)
(2.38%)
93
Revenue
₹980.9M
6.61%
1.00×
Cost of revenue
₹592.5M
6.80%
1.02×
Operating expenses
₹230.5M
6.62%
1.00×
Property and equipment
18.25%
Spread over hurdle
(4.42%)