306.9
Revenue₹M
274.4
288.9
307.4
322.1
341.2
364.9
383.0
409.8
431.2
461.3
318.6
6.21%
5.82%
74
26.80
Revenue growth%
15.68
17.33
18.91
17.19
14.24
13.08
11.93
10.29
8.30
7.88
15.71
10.29
13.66
83
27.40
Gross margin%
10.84
8.04
8.95
8.02
6.88
8.64
9.89
8.22
8.97
11.60
23.80
8.97
8.80
16
22.33
Operating margin%
10.73
10.00
8.57
10.92
10.86
12.26
14.77
15.76
16.16
14.42
21.06
14.77
11.59
56
17.10
Net margin%
12.79
11.85
10.51
7.93
8.42
8.32
10.02
9.78
12.71
15.46
25.26
10.02
10.26
7
19.79
P/E ratio (avg)x
17.88
17.14
17.10
18.40
19.58
21.62
19.28
19.73
20.84
19.78
7.136
19.78
19.43
10
31.73
EV/EBITx
30.52
27.93
24.90
26.11
26.44
27.16
29.20
29.89
26.82
25.20
27.15
27.16
26.99
22
11.67
FCF yield (avg)%
15.40
13.80
15.77
18.42
20.68
18.88
16.22
18.61
18.24
20.82
4.95
18.61
18.33
92
28.78
FCF margin%
13.86
11.44
12.69
11.91
13.37
15.78
14.17
16.05
17.13
18.01
22.84
16.05
14.02
70
0.207
FCF / Net incomex
0.442
0.391
0.397
0.380
0.393
0.385
0.348
0.342
0.312
0.292
1.142
0.342
0.382
93
11.75
ROIC%
4.14
3.49
5.82
5.41
5.47
4.80
6.73
5.02
4.52
3.07
14.08
4.80
4.91
8
15.85
Return on equity%
13.44
10.73
9.63
8.82
7.66
5.38
8.02
5.39
7.19
9.68
26.11
7.19
8.42
90
12.38
Return on assets%
23.56
26.09
24.47
26.65
27.51
26.59
27.82
25.23
27.06
24.41
17.97
26.59
26.34
65
1.45
EPS₹
1.19
1.31
1.29
1.41
1.68
1.82
2.12
2.48
2.39
2.65
1.60
9.59%
10.15%
—
3.32
EPS growth%
22.28
24.95
25.66
22.71
20.42
21.62
19.01
21.34
23.54
21.37
2.64
21.37
21.95
69
0.41
Bookvalue per sh₹
0.63
0.55
0.53
0.47
0.46
0.46
0.43
0.44
0.40
0.41
0.86
(2.34%)
(5.37%)
—
1.47
FCF per share₹
1.12
1.09
1.25
1.28
1.33
1.44
1.69
1.78
1.79
2.08
0.26
9.36%
7.35%
—
1.46
Dividend per sh₹
2.07
2.32
2.26
2.32
2.75
2.97
2.89
3.33
3.75
4.37
1.13
9.73%
8.75%
—
4.99
Div yield (avg)%
26.98
25.97
24.43
26.05
26.68
27.97
29.11
29.15
29.90
32.21
26.36
29.15
27.47
93
9.45
Payout ratio%
17.61
17.12
17.89
17.89
14.92
17.50
15.44
13.23
15.48
16.48
8.25
15.48
16.80
19
186.5
Shares (diluted)M
205.4
226.1
244.7
226.0
210.1
234.9
258.0
244.6
268.7
276.4
184.0
5.63%
4.24%
91
24.01
Buyback yield%
13.78
16.51
18.56
18.05
16.55
17.44
16.36
17.61
17.51
15.78
16.97
17.44
17.00
20
0.163
D/E ratiox
0.832
0.892
0.956
0.945
1.005
1.038
1.081
1.066
1.006
1.055
1.492
1.055
1.006
69
214.6
Enterprise value₹M
740.7
720.2
750.1
698.4
648.1
629.9
704.6
782.8
871.7
881.3
374.6
6.34%
2.82%
42
273.0
LT debt₹M
120.5
125.9
149.0
167.6
189.6
219.7
239.6
234.5
260.6
287.6
232.2
8.68%
10.19%
14
Revenue
₹461.3M
5.82%
1.00×
Cost of revenue
₹271.2M
6.19%
1.04×
Operating expenses
₹92.92M
5.29%
0.95×
Cash and investments
19.27%
Spread over hurdle
13.61%