395.1
Revenue₹M
263.3
274.1
290.6
313.1
332.5
351.7
371.8
386.7
406.6
435.9
408.0
5.57%
5.57%
23
13.92
Revenue growth%
4.54
7.16
8.56
10.29
8.95
10.66
7.96
5.99
8.23
11.22
15.66
8.23
8.40
70
23.60
Gross margin%
32.63
32.84
35.33
36.03
37.85
36.39
36.99
35.20
35.95
38.94
17.49
36.39
35.99
74
12.54
Operating margin%
19.41
16.46
16.93
16.23
16.88
18.39
18.92
18.94
19.41
22.23
12.29
18.94
18.66
91
2.01
Net margin%
10.44
12.35
12.19
12.11
9.77
11.89
10.98
11.40
13.54
10.56
11.75
11.40
11.65
33
27.80
P/E ratio (avg)x
11.31
12.21
11.63
12.59
13.89
13.67
14.30
14.50
12.75
14.10
24.86
14.10
13.21
14
15.92
EV/EBITx
7.709
8.206
8.717
7.732
6.948
6.697
5.720
5.644
5.248
5.078
18.50
5.644
6.823
7
8.37
FCF yield (avg)%
20.05
18.51
18.44
20.69
19.16
18.61
19.38
19.30
18.74
20.14
9.54
19.30
19.23
18
4.27
FCF margin%
20.44
17.50
19.00
18.05
17.16
18.71
21.42
20.19
21.18
20.58
5.55
20.58
19.59
90
0.697
FCF / Net incomex
0.624
0.649
0.663
0.769
0.835
0.999
1.088
1.250
1.393
1.479
0.726
1.250
0.917
70
20.29
ROIC%
21.43
19.10
18.05
16.85
18.22
21.05
23.82
23.98
24.29
22.25
17.22
23.82
21.24
10
26.77
Return on equity%
17.05
16.42
13.88
12.40
12.81
11.79
13.44
12.94
10.48
10.80
20.70
11.79
12.87
46
19.35
Return on assets%
15.26
17.59
17.29
15.21
12.36
10.57
8.76
9.50
6.63
5.78
13.09
8.76
11.46
50
12.36
EPS₹
31.29
30.95
33.34
34.11
39.67
46.51
51.84
57.03
57.34
57.71
13.74
7.78%
6.03%
—
20.81
EPS growth%
5.42
6.12
5.83
6.22
3.79
4.29
2.22
0.40
3.22
1.54
2.67
2.22
4.04
43
16.38
Bookvalue per sh₹
14.62
16.10
18.17
20.91
21.03
22.46
20.89
21.93
21.34
24.27
17.39
2.91%
4.98%
—
29.45
FCF per share₹
6.29
6.21
6.78
6.31
6.90
7.03
7.73
8.07
7.56
7.58
21.73
1.89%
1.56%
—
9.64
Dividend per sh₹
36.53
39.27
35.07
30.01
30.55
26.97
28.04
27.81
25.01
23.68
9.48
(4.97%)
(3.61%)
—
4.45
Div yield (avg)%
8.31
10.10
9.57
8.16
5.87
7.46
6.76
3.93
1.98
2.20
10.80
3.93
7.11
12
7.67
Payout ratio%
23.40
22.41
21.75
22.14
20.01
20.54
23.50
25.52
23.29
22.78
19.45
23.29
22.59
64
12.93
Shares (diluted)M
18.70
18.61
19.52
18.73
17.78
18.90
19.69
21.00
19.40
20.47
12.79
2.85%
0.61%
73
18.13
Buyback yield%
26.24
24.81
26.55
23.97
21.01
22.96
22.58
24.17
22.98
24.94
9.75
22.98
24.07
35
1.690
D/E ratiox
0.898
0.942
0.935
0.912
0.933
1.010
1.120
1.129
1.199
1.403
1.311
1.129
0.976
40
281.8
Enterprise value₹M
281.0
325.6
349.0
407.1
414.7
488.7
498.6
475.8
528.1
522.9
194.7
4.75%
6.73%
54
101.6
LT debt₹M
517.5
574.4
637.7
630.4
683.2
723.3
800.1
776.2
816.8
772.0
138.2
2.48%
4.51%
16
Revenue
₹435.9M
5.57%
1.00×
Cost of revenue
₹183.5M
5.82%
1.02×
Operating expenses
₹106.3M
5.28%
0.97×
Spread over hurdle
43.26%