368.8
Revenue₹M
203.7
213.0
223.3
233.3
247.0
265.3
279.7
290.8
312.9
334.4
408.8
6.25%
5.78%
35
10.92
Revenue growth%
21.24
19.95
21.19
19.41
18.64
18.48
17.73
14.90
11.99
11.65
8.89
14.90
18.56
58
22.51
Gross margin%
15.41
14.50
14.81
11.90
11.44
8.70
8.24
9.24
10.23
9.62
25.80
9.24
10.83
63
25.26
Operating margin%
28.85
26.41
26.72
23.90
21.10
21.62
20.44
22.21
21.50
21.40
22.40
21.50
21.92
39
5.86
Net margin%
13.12
11.34
13.35
15.10
15.76
18.10
19.50
16.52
19.36
19.44
27.84
19.36
16.14
17
19.89
P/E ratio (avg)x
37.64
44.36
45.56
53.63
57.75
63.48
73.81
81.27
80.80
76.39
16.77
76.39
60.62
68
17.81
EV/EBITx
56.22
66.44
73.23
86.26
93.76
102.5
102.2
115.2
138.3
143.1
17.66
115.2
97.98
28
24.55
FCF yield (avg)%
4.41
7.21
8.87
11.00
9.88
8.19
6.99
6.58
4.50
6.91
17.36
6.91
7.10
38
2.92
FCF margin%
10.06
8.68
9.71
7.36
9.31
12.00
11.56
13.56
11.46
11.38
2.99
11.56
10.72
91
0.909
FCF / Net incomex
1.423
1.581
1.835
1.907
1.829
1.750
1.811
2.061
2.237
2.174
0.408
2.061
1.832
68
12.01
ROIC%
15.18
14.61
13.58
12.43
11.24
13.74
12.79
15.15
13.94
12.87
18.79
13.74
13.66
75
22.22
Return on equity%
6.36
8.03
10.93
11.08
11.74
10.47
8.06
8.71
7.06
8.70
7.63
8.70
8.70
87
26.44
Return on assets%
7.74
10.45
11.09
9.82
11.81
10.31
8.44
10.39
13.24
11.72
23.63
10.39
10.42
83
15.83
EPS₹
9.54
9.65
10.73
12.26
11.91
13.46
13.39
13.36
13.13
13.17
16.69
2.04%
3.61%
—
22.96
EPS growth%
29.77
30.91
30.87
29.04
26.76
24.69
24.47
26.61
24.26
25.02
10.18
24.69
26.69
91
4.24
Bookvalue per sh₹
7.40
7.86
7.65
6.88
7.44
6.64
7.20
7.57
6.51
6.22
10.01
(3.52%)
(3.02%)
—
5.80
FCF per share₹
13.27
13.37
11.67
10.48
9.77
8.91
7.98
7.72
7.80
8.14
3.82
(3.60%)
(4.38%)
—
4.30
Dividend per sh₹
7.48
6.77
6.73
6.60
6.75
6.54
6.36
6.99
6.35
6.44
12.39
(0.95%)
(2.18%)
—
12.15
Div yield (avg)%
24.12
25.74
27.89
26.02
25.64
27.34
24.93
25.14
25.87
24.59
19.68
25.14
25.69
46
17.94
Payout ratio%
24.73
25.00
23.79
22.63
20.97
23.56
20.75
20.84
20.93
22.36
24.38
20.93
22.50
28
9.120
Shares (diluted)M
7.772
6.981
6.914
6.052
5.340
5.284
5.034
4.907
5.424
5.348
9.174
0.03%
(2.98%)
69
22.63
Buyback yield%
16.24
17.63
16.43
14.39
12.31
13.23
15.67
13.38
10.81
11.55
20.94
13.23
13.88
41
1.454
D/E ratiox
0.614
0.595
0.584
0.655
0.758
0.771
0.769
0.870
0.919
1.098
0.740
0.870
0.764
36
243.2
Enterprise value₹M
379.2
413.6
461.7
523.4
575.2
647.1
735.4
836.0
883.1
868.8
381.6
8.60%
9.62%
20
0.119
LT debt₹B
0.524
0.602
0.707
0.720
0.724
0.719
0.840
0.887
0.895
1.065
0.187
8.01%
7.89%
31
Revenue
₹334.4M
5.78%
1.00×
Cost of revenue
₹184.4M
5.79%
1.00×
Operating expenses
₹51.60M
5.93%
1.01×
Cash and investments
20.34%
Goodwill & intangibles
18.91%