268.1
Revenue₹M
362.6
388.5
431.2
470.6
506.0
541.5
594.0
636.9
685.1
731.1
293.1
7.64%
8.26%
6
13.51
Revenue growth%
23.19
20.58
23.11
21.50
23.65
25.31
22.62
21.66
24.59
25.68
5.15
24.59
23.15
18
5.27
Gross margin%
6.73
5.19
7.83
10.04
12.00
13.99
11.08
13.33
13.91
13.42
5.36
13.42
11.54
39
18.92
Operating margin%
22.87
23.54
23.01
25.24
25.95
28.91
30.16
32.39
33.07
33.21
24.33
32.39
27.43
14
9.88
Net margin%
15.39
17.59
17.99
17.01
16.26
16.65
14.48
15.31
13.65
13.06
26.06
14.48
15.83
35
27.97
P/E ratio (avg)x
25.90
29.15
31.40
30.62
32.97
32.73
37.64
37.21
44.21
47.21
37.87
37.64
32.85
22
10.16
EV/EBITx
15.60
15.50
16.11
16.45
17.47
16.27
17.69
15.49
13.43
13.87
18.92
15.49
15.85
85
23.97
FCF yield (avg)%
21.31
23.41
24.75
22.04
23.25
21.06
21.44
22.34
21.38
23.13
27.37
21.44
22.19
21
3.70
FCF margin%
17.97
18.72
20.37
18.26
15.95
13.19
10.74
8.42
9.93
11.00
19.31
10.74
14.57
39
0.615
FCF / Net incomex
2.148
2.336
2.609
2.628
2.605
3.131
3.718
3.927
3.938
4.225
0.965
3.927
2.880
35
2.39
ROIC%
11.24
12.94
14.83
12.83
14.10
12.46
10.26
11.37
9.27
8.99
28.62
10.26
11.91
77
28.26
Return on equity%
27.76
27.83
30.10
27.61
30.45
30.37
27.40
25.67
24.60
21.69
22.83
25.67
27.69
24
14.65
Return on assets%
25.69
27.00
29.94
27.58
26.84
26.44
25.10
24.99
25.56
24.74
28.36
25.10
26.07
38
5.43
EPS₹
5.43
4.92
5.15
5.51
5.87
5.15
4.73
4.56
4.89
4.37
6.04
(5.70%)
(3.53%)
—
27.65
EPS growth%
17.48
19.18
18.55
17.10
15.52
14.83
17.26
17.38
16.46
13.88
21.30
16.46
17.18
72
11.41
Bookvalue per sh₹
18.69
18.29
19.32
22.19
23.93
27.08
25.44
25.74
27.36
29.73
8.86
4.44%
5.06%
—
10.01
FCF per share₹
16.43
18.76
21.48
24.36
24.05
23.51
26.16
31.30
31.39
33.02
10.32
6.54%
7.84%
—
11.61
Dividend per sh₹
9.37
9.21
9.37
10.37
10.11
11.02
11.39
12.74
14.44
14.02
1.93
6.75%
4.27%
—
5.49
Div yield (avg)%
19.40
18.85
18.52
15.98
15.79
15.11
16.04
16.18
17.95
20.14
4.37
16.18
17.07
27
6.60
Payout ratio%
8.00
9.90
11.48
11.04
12.01
11.06
13.51
11.26
11.66
13.44
8.70
11.66
11.37
33
19.26
Shares (diluted)M
21.04
19.21
18.66
17.46
19.63
20.63
23.15
21.00
21.21
21.92
18.60
2.23%
0.72%
78
2.40
Buyback yield%
17.20
15.42
13.48
13.87
14.36
15.25
18.03
15.64
13.57
14.92
11.45
15.25
15.08
72
1.782
D/E ratiox
1.795
2.032
2.229
2.444
2.591
2.477
2.874
2.879
3.252
3.233
0.585
2.879
2.534
79
310.3
Enterprise value₹M
334.7
318.4
292.5
288.6
312.8
287.1
322.4
335.1
351.8
374.6
68.61
3.67%
1.32%
42
326.2
LT debt₹M
431.1
471.0
546.0
629.2
732.3
792.1
736.2
721.6
761.3
768.4
306.5
0.97%
6.78%
60
Revenue
₹731.1M
8.26%
1.00×
Cost of revenue
₹378.5M
8.24%
1.00×
Operating expenses
₹157.0M
8.14%
0.99×
Property and equipment
17.48%
Goodwill & intangibles
17.31%
Spread over hurdle
(4.93%)