286.4
Revenue₹M
222.5
237.6
257.9
278.9
300.0
316.6
336.3
352.1
376.9
406.6
295.4
6.27%
6.64%
29
17.01
Revenue growth%
2.06
1.88
0.40
2.71
0.55
0.40
2.84
5.21
6.22
6.88
19.25
5.21
2.39
21
23.30
Gross margin%
18.19
16.21
17.46
18.76
20.20
17.85
16.27
15.93
18.09
15.40
12.65
16.27
17.65
19
4.49
Operating margin%
30.97
31.53
32.59
32.74
32.49
29.98
28.85
31.66
34.22
31.57
18.02
31.57
31.62
45
2.75
Net margin%
25.83
27.91
28.72
25.75
28.10
28.01
30.78
31.66
31.71
29.68
13.61
30.78
28.41
40
31.87
P/E ratio (avg)x
21.70
21.32
23.67
24.90
26.52
28.20
27.27
31.17
30.93
31.94
6.565
30.93
26.90
23
32.15
EV/EBITx
30.58
31.05
33.61
32.28
31.08
27.30
26.62
27.55
25.74
24.12
18.61
26.62
29.06
11
29.27
FCF yield (avg)%
16.73
19.59
18.98
20.19
21.01
18.41
18.42
16.93
19.55
21.06
13.75
18.42
19.26
71
3.57
FCF margin%
20.51
22.56
23.08
22.76
23.94
23.98
23.32
24.08
23.70
23.36
17.44
23.70
23.34
76
0.968
FCF / Net incomex
0.186
0.192
0.180
0.181
0.170
0.177
0.196
0.214
0.231
0.226
1.461
0.214
0.189
81
22.73
ROIC%
25.61
23.56
22.76
20.58
19.40
20.34
18.91
16.15
15.42
16.32
29.79
16.32
19.87
48
12.93
Return on equity%
16.67
16.97
14.78
16.20
13.45
13.38
12.84
13.12
13.07
15.06
20.32
13.12
14.11
40
28.52
Return on assets%
11.30
9.25
6.30
6.96
4.75
7.08
8.90
11.76
9.44
11.84
14.15
9.44
9.07
79
3.70
EPS₹
4.57
4.55
4.61
4.55
5.01
4.64
4.61
5.01
5.23
5.12
3.79
0.43%
1.25%
—
27.03
EPS growth%
20.59
17.69
17.43
17.37
20.04
18.21
18.54
19.12
20.01
18.03
26.48
18.54
18.37
82
1.80
Bookvalue per sh₹
1.28
1.35
1.42
1.54
1.60
1.70
1.57
1.42
1.52
1.65
4.11
0.57%
2.37%
—
1.75
FCF per share₹
2.16
2.02
2.13
1.99
2.13
2.35
2.14
2.10
2.13
2.18
3.55
0.44%
1.09%
—
1.54
Dividend per sh₹
9.39
10.19
11.39
11.22
13.37
12.89
12.78
14.82
15.87
15.44
3.14
2.92%
6.02%
—
19.20
Div yield (avg)%
12.75
15.06
16.29
17.89
18.34
19.04
20.63
18.56
20.26
20.07
10.48
20.07
18.45
17
3.14
Payout ratio%
20.88
22.53
25.52
25.46
27.18
27.56
25.06
23.53
23.58
26.37
3.02
25.06
25.26
73
31.36
Shares (diluted)M
25.79
25.84
25.46
26.96
28.97
28.23
28.59
25.89
23.66
23.90
31.70
(3.77%)
(0.65%)
52
9.73
Buyback yield%
5.80
4.22
5.29
4.55
5.77
4.28
2.72
3.19
5.56
8.00
5.70
4.28
4.92
79
0.935
D/E ratiox
1.560
1.715
1.958
1.918
2.206
2.376
2.752
3.143
3.317
3.600
1.400
3.143
2.291
22
414.5
Enterprise value₹M
245.1
273.2
298.2
324.5
379.3
395.1
385.9
372.4
359.8
355.8
256.5
(1.27%)
3.64%
94
227.2
LT debt₹M
245.0
235.0
265.9
293.3
337.7
385.1
408.6
419.4
468.4
496.4
415.1
8.01%
7.53%
72
Revenue
₹406.6M
6.64%
1.00×
Cost of revenue
₹284.6M
6.64%
1.00×
Operating expenses
₹86.60M
6.49%
0.99×
Cash and investments
16.94%
Goodwill & intangibles
16.29%