150.6
Revenue₹M
148.6
150.8
157.5
164.0
165.5
173.9
176.6
183.2
192.6
201.2
157.9
3.98%
3.59%
13
28.04
Revenue growth%
21.48
22.99
22.04
24.77
26.43
29.25
26.65
27.95
26.46
27.19
5.06
27.19
26.45
15
6.20
Gross margin%
14.11
12.69
14.68
12.62
9.75
7.45
8.99
10.94
7.99
8.20
9.21
8.20
10.35
77
11.93
Operating margin%
5.78
5.66
8.07
7.30
8.85
6.36
9.04
6.71
5.68
7.71
10.06
6.71
7.01
87
23.98
Net margin%
22.66
19.70
21.00
19.96
19.36
20.51
19.80
20.63
19.15
17.25
25.54
19.80
19.88
49
31.62
P/E ratio (avg)x
37.72
41.83
42.98
45.30
50.75
54.56
61.37
69.05
72.60
72.40
18.94
69.05
52.66
77
21.78
EV/EBITx
28.67
30.08
29.77
34.06
33.18
37.25
41.36
39.98
40.14
46.07
22.56
40.14
35.66
72
14.21
FCF yield (avg)%
7.75
5.29
4.48
3.60
2.15
0.40
2.17
1.62
3.47
1.33
3.60
1.62
2.82
18
2.39
FCF margin%
9.01
10.18
7.91
7.09
9.13
7.60
7.62
7.66
8.75
7.55
16.65
7.62
7.79
66
0.539
FCF / Net incomex
0.495
0.487
0.534
0.594
0.566
0.539
0.629
0.698
0.658
0.667
0.362
0.658
0.580
81
22.63
ROIC%
24.96
23.49
25.00
26.34
24.53
23.72
24.64
27.30
25.35
26.20
21.59
25.35
24.98
58
22.20
Return on equity%
7.38
8.76
7.12
8.93
6.36
7.67
5.06
4.28
7.07
10.01
4.42
7.07
7.25
63
10.89
Return on assets%
0.40
0.56
0.40
1.41
0.40
2.15
0.40
0.40
1.82
2.28
12.86
1.82
0.48
77
14.42
EPS₹
22.67
26.03
31.17
36.52
40.59
46.74
51.70
56.70
67.96
69.56
15.08
11.38%
13.24%
—
21.30
EPS growth%
12.69
13.32
13.28
15.31
13.83
13.46
14.21
14.70
14.80
15.30
3.09
14.70
14.02
83
88.06
Bookvalue per sh₹
34.54
38.75
41.53
47.07
50.05
52.65
55.03
55.27
51.59
55.77
65.87
2.19%
5.42%
—
36.72
FCF per share₹
53.12
52.53
51.43
48.95
48.02
46.07
41.34
44.02
44.43
48.38
50.43
0.15%
(1.49%)
—
92.17
Dividend per sh₹
80.58
85.52
93.74
85.98
88.28
86.25
88.28
96.45
109.29
105.30
59.00
3.59%
2.76%
—
7.24
Div yield (avg)%
16.61
14.91
17.19
19.26
17.68
17.40
16.65
15.94
15.76
13.98
15.61
15.94
16.63
90
29.16
Payout ratio%
10.38
8.56
10.05
8.60
5.82
6.17
8.91
9.51
9.67
6.74
28.18
8.91
8.76
53
2.225
Shares (diluted)M
4.007
4.474
5.263
5.793
6.994
7.719
9.199
9.129
10.48
11.58
2.208
10.61%
12.71%
12
29.61
Buyback yield%
24.59
23.67
23.44
22.71
21.88
19.79
17.66
18.41
16.95
19.09
21.94
18.41
20.84
16
0.919
D/E ratiox
0.708
0.663
0.682
0.677
0.735
0.717
0.772
0.776
0.789
0.735
0.450
0.772
0.726
60
234.6
Enterprise value₹M
283.0
309.5
327.0
299.7
326.0
323.6
318.9
314.7
332.7
339.5
232.7
0.81%
2.08%
30
242.0
LT debt₹M
172.6
193.8
209.1
193.5
199.4
222.5
208.2
221.4
255.0
281.7
241.7
7.15%
6.31%
43
Revenue
₹201.2M
3.59%
1.00×
Cost of revenue
₹140.8M
3.59%
1.00×
Operating expenses
₹37.54M
3.63%
1.00×
Cash and investments
18.91%
Spread over hurdle
(8.77%)