467.2
Revenue₹M
448.3
478.2
516.0
557.6
586.5
622.8
651.7
682.5
730.9
779.1
518.0
5.84%
6.51%
10
15.41
Revenue growth%
6.95
9.73
10.38
11.68
11.29
10.65
10.92
8.82
10.37
9.52
25.23
10.37
10.38
50
4.91
Gross margin%
14.88
17.16
17.66
20.31
21.43
24.07
22.30
21.38
22.95
24.93
4.23
22.95
21.41
22
9.56
Operating margin%
27.69
25.96
23.83
22.00
23.63
21.97
21.27
22.39
24.98
25.50
23.19
22.39
23.73
95
12.69
Net margin%
26.19
26.52
28.59
25.91
23.71
21.73
21.26
22.62
23.25
24.91
23.25
22.62
24.31
41
11.52
P/E ratio (avg)x
18.74
17.34
18.22
19.12
17.71
18.69
17.16
18.02
16.93
17.15
33.65
17.16
17.86
39
6.753
EV/EBITx
20.66
22.77
22.58
21.48
22.94
21.68
21.47
22.28
21.93
24.30
12.27
21.93
22.10
89
9.30
FCF yield (avg)%
7.67
6.22
3.27
1.18
2.61
1.02
2.79
1.90
0.40
2.12
6.71
1.90
2.36
62
28.54
FCF margin%
22.06
19.14
22.00
19.13
17.57
17.51
18.18
18.21
19.58
20.54
29.75
18.21
19.13
44
1.480
FCF / Net incomex
1.037
1.160
1.246
1.324
1.288
1.337
1.340
1.288
1.253
1.261
0.558
1.288
1.275
90
11.26
ROIC%
6.55
4.45
5.38
4.48
2.63
0.72
3.06
2.69
5.68
3.09
11.92
3.06
3.77
7
9.71
Return on equity%
24.35
25.11
27.63
27.62
29.46
28.92
27.27
26.88
25.11
25.34
12.84
26.88
27.08
28
29.72
Return on assets%
7.95
9.61
11.32
8.72
6.95
4.73
1.85
4.49
2.37
4.66
4.67
4.49
5.84
60
4.33
EPS₹
2.43
2.26
2.56
2.45
2.69
3.02
2.95
3.07
2.95
2.88
4.72
1.40%
1.42%
—
28.55
EPS growth%
18.09
19.95
18.20
16.08
13.72
13.97
14.57
12.65
15.50
15.27
26.22
14.57
15.39
26
5.32
Bookvalue per sh₹
9.53
9.73
10.14
10.57
11.53
11.85
11.36
12.90
13.94
15.51
7.90
6.12%
5.39%
—
5.15
FCF per share₹
16.39
19.51
19.06
20.99
22.10
22.51
22.20
26.27
31.40
34.92
7.65
9.58%
8.71%
—
6.27
Dividend per sh₹
9.68
8.72
8.17
8.92
9.09
9.06
8.06
7.82
7.63
7.10
6.92
(4.83%)
(4.31%)
—
24.41
Div yield (avg)%
11.97
11.03
13.53
14.85
15.12
14.91
14.92
16.79
14.96
14.48
4.39
14.92
14.88
54
17.24
Payout ratio%
20.44
22.83
25.26
27.91
28.75
27.00
30.00
31.77
34.12
35.22
12.55
31.77
28.33
11
23.13
Shares (diluted)M
33.64
37.71
34.09
34.92
35.76
33.48
36.28
36.80
34.69
37.05
24.49
0.71%
1.15%
36
24.41
Buyback yield%
8.03
10.36
13.13
12.59
13.17
12.16
12.04
9.96
10.71
9.96
8.38
10.71
11.38
75
0.661
D/E ratiox
0.495
0.517
0.567
0.537
0.553
0.572
0.607
0.624
0.600
0.619
0.499
0.607
0.570
9
647.1
Enterprise value₹M
331.2
365.6
334.9
354.7
328.8
335.0
368.8
340.7
303.2
292.7
264.7
(2.30%)
(1.86%)
70
46.27
LT debt₹M
320.7
340.6
331.8
321.7
351.1
318.4
285.6
247.6
227.6
212.9
374.1
(9.52%)
(4.15%)
78
Revenue
₹779.1M
6.51%
1.00×
Cost of revenue
₹543.3M
6.47%
1.00×
Operating expenses
₹151.1M
6.50%
1.00×
Goodwill & intangibles
19.96%
Property and equipment
16.70%
Spread over hurdle
(1.66%)