454.9
Revenue₹M
183.7
203.9
223.7
243.8
260.9
288.8
320.2
347.2
376.0
405.3
497.1
9.21%
9.20%
44
10.44
Revenue growth%
22.00
19.43
18.16
20.80
22.21
21.47
23.14
25.44
28.00
30.28
5.22
25.44
22.11
54
14.59
Gross margin%
27.22
24.51
23.05
25.96
24.81
24.20
24.03
21.98
21.77
21.52
21.34
21.98
24.11
69
27.49
Operating margin%
30.01
27.65
25.99
25.76
22.91
24.02
23.68
21.50
22.11
19.52
23.64
22.11
23.85
62
23.07
Net margin%
26.34
25.43
24.45
25.55
23.65
24.50
26.73
25.83
25.02
27.35
6.81
25.83
25.49
43
32.48
P/E ratio (avg)x
11.83
11.55
12.25
13.74
15.57
17.57
16.93
16.16
15.72
16.35
37.35
16.35
15.65
92
25.53
EV/EBITx
22.38
23.92
23.49
24.24
20.99
18.77
18.86
19.34
19.99
19.82
9.405
19.34
20.49
58
4.30
FCF yield (avg)%
3.94
1.19
0.40
1.43
4.36
5.69
3.52
0.57
2.67
5.52
11.34
3.52
3.10
95
16.49
FCF margin%
11.34
11.93
12.02
13.69
11.72
14.27
13.40
15.30
17.28
18.98
17.36
15.30
13.54
72
0.570
FCF / Net incomex
0.999
0.983
1.106
1.147
1.140
1.197
1.144
1.270
1.259
1.159
1.146
1.197
1.145
72
2.37
ROIC%
23.61
22.81
24.92
25.44
25.06
26.76
25.98
27.81
26.95
27.41
9.88
26.95
25.71
29
6.10
Return on equity%
23.51
24.14
25.39
23.53
25.50
27.35
29.16
29.74
31.82
29.29
2.79
29.29
26.42
11
23.19
Return on assets%
8.96
6.65
7.15
4.47
4.14
5.81
7.85
5.70
3.86
5.72
25.55
5.72
5.76
59
19.61
EPS₹
25.89
27.96
29.91
31.66
31.79
28.50
28.15
25.73
25.71
24.12
20.74
(5.37%)
(1.38%)
—
19.71
EPS growth%
33.81
31.92
30.93
32.63
32.61
33.05
33.97
34.32
34.73
33.89
20.48
33.97
33.43
60
20.83
Bookvalue per sh₹
53.54
53.33
54.69
61.47
64.42
63.63
61.85
62.04
68.57
69.66
14.73
1.58%
1.85%
—
32.49
FCF per share₹
56.20
65.73
66.58
75.89
76.19
76.57
73.35
72.85
79.47
83.16
42.54
1.77%
4.48%
—
23.72
Dividend per sh₹
55.91
62.00
62.49
65.92
63.47
68.15
71.21
67.29
67.64
75.41
12.41
3.51%
2.87%
—
14.71
Div yield (avg)%
4.62
2.79
2.05
2.53
5.43
2.97
2.63
0.94
0.40
0.40
15.56
0.94
2.58
61
20.41
Payout ratio%
1.56
0.40
3.21
0.40
3.40
4.01
2.47
2.33
0.40
0.40
17.07
2.33
1.95
55
3.651
Shares (diluted)M
3.649
4.046
3.864
4.034
3.662
3.752
3.744
4.107
4.537
5.135
3.613
7.00%
3.82%
89
26.21
Buyback yield%
18.14
19.43
18.63
18.65
20.90
18.42
18.22
16.27
15.55
13.34
2.39
16.27
18.32
28
0.837
D/E ratiox
0.118
0.130
0.145
0.156
0.148
0.168
0.179
0.197
0.185
0.213
0.668
0.185
0.162
89
101.7
Enterprise value₹M
249.5
229.9
238.0
269.3
275.6
257.5
250.6
273.7
266.2
264.7
166.6
(0.81%)
1.08%
57
442.1
LT debt₹M
114.4
104.0
91.15
86.99
76.15
78.25
85.00
80.78
81.13
81.25
267.8
1.31%
(3.53%)
15
Revenue
₹405.3M
9.20%
1.00×
Cost of revenue
₹209.8M
8.91%
0.97×
Operating expenses
₹67.38M
10.03%
1.08×
Cash and investments
14.06%
Spread over hurdle
45.75%