299.9
Revenue₹M
296.2
300.3
312.4
326.1
344.1
363.1
381.1
384.2
391.3
409.0
315.2
3.52%
3.47%
88
16.54
Revenue growth%
20.27
20.31
20.40
22.06
23.48
22.68
22.33
21.78
18.94
16.90
6.91
21.78
21.09
84
26.70
Gross margin%
19.79
18.04
19.50
20.84
19.25
16.55
14.89
15.41
15.13
12.92
26.18
15.13
17.29
90
28.46
Operating margin%
11.58
13.74
12.12
10.59
11.30
11.18
10.87
10.79
10.08
12.95
27.34
10.87
11.24
77
19.82
Net margin%
6.22
8.88
11.67
10.25
8.52
8.39
7.86
5.46
5.85
6.04
6.86
6.04
8.12
51
25.19
P/E ratio (avg)x
27.94
29.16
27.51
28.14
29.23
33.05
34.78
37.84
37.35
38.02
21.68
37.35
31.14
87
27.41
EV/EBITx
16.65
17.85
19.74
21.46
21.35
23.34
26.55
26.52
27.54
28.87
16.76
26.55
22.40
78
21.77
FCF yield (avg)%
11.84
12.78
15.33
18.32
21.03
19.49
21.46
21.97
20.83
22.18
3.50
21.46
20.16
18
9.25
FCF margin%
29.24
28.16
28.69
27.05
25.12
25.41
26.35
23.59
21.26
20.91
13.76
23.59
25.88
66
1.128
FCF / Net incomex
1.183
1.242
1.377
1.349
1.311
1.330
1.371
1.627
1.605
1.777
0.827
1.605
1.360
30
22.95
ROIC%
9.38
11.48
11.10
11.38
11.65
12.93
10.55
12.16
11.92
9.03
7.91
11.92
11.43
68
9.73
Return on equity%
19.47
18.46
20.36
20.39
22.71
21.82
24.28
23.93
26.57
26.47
10.63
24.28
22.27
76
3.93
Return on assets%
23.39
21.77
21.41
22.13
23.37
24.50
27.05
25.81
28.32
30.66
22.34
27.05
23.94
16
4.23
EPS₹
1.17
1.11
1.17
1.17
1.17
1.18
1.28
1.31
1.32
1.51
4.65
5.34%
4.16%
—
11.08
EPS growth%
3.23
3.72
2.98
4.61
6.98
9.40
12.21
12.44
13.39
16.15
18.14
12.44
8.19
10
2.53
Bookvalue per sh₹
2.44
2.64
2.90
3.02
2.96
3.25
3.29
3.01
2.89
2.73
3.81
(1.60%)
0.76%
—
3.92
FCF per share₹
3.88
3.84
4.07
3.70
3.46
3.14
3.47
3.33
3.59
3.44
1.13
(0.10%)
(1.77%)
—
0.63
Dividend per sh₹
2.69
2.80
2.60
2.39
2.34
2.20
1.94
1.92
1.98
1.95
1.89
(3.56%)
(3.19%)
—
4.77
Div yield (avg)%
21.47
23.81
24.21
21.30
18.46
20.52
22.94
25.29
23.91
26.78
18.55
23.91
23.37
83
25.71
Payout ratio%
9.54
11.71
13.55
12.71
11.14
13.24
15.13
15.80
13.27
16.11
27.85
15.13
13.25
91
34.74
Shares (diluted)M
38.24
41.06
44.46
39.62
34.97
36.11
35.01
34.72
32.75
31.78
36.18
(1.89%)
(0.95%)
7
21.54
Buyback yield%
31.72
29.53
31.11
33.99
31.77
33.46
31.56
29.72
28.15
26.38
9.31
29.72
31.34
89
0.787
D/E ratiox
2.268
2.627
2.931
3.202
3.325
3.349
3.297
3.635
4.130
4.842
1.771
3.635
3.311
80
211.7
Enterprise value₹M
206.2
189.6
177.2
163.3
149.6
146.0
159.0
155.3
139.5
136.8
447.7
(1.78%)
(3.48%)
34
19.55
LT debt₹M
410.1
383.5
428.9
480.6
443.3
458.6
423.6
408.7
405.0
380.7
258.0
(3.00%)
(0.70%)
73
Revenue
₹409.0M
3.47%
1.00×
Cost of revenue
₹205.6M
3.54%
1.01×
Operating expenses
₹70.71M
3.79%
1.03×
Goodwill & intangibles
15.63%
Spread over hurdle
40.45%