591.1
Revenue₹M
445.8
468.6
508.7
541.0
580.8
622.6
664.0
711.1
772.5
831.3
649.1
7.43%
7.21%
54
29.94
Revenue growth%
13.13
12.89
10.89
13.86
12.11
12.09
12.72
11.08
13.24
11.57
17.96
12.09
12.42
19
29.66
Gross margin%
20.50
21.95
21.38
20.23
21.37
19.89
19.72
17.46
14.82
16.78
15.94
17.46
20.06
55
2.85
Operating margin%
17.26
15.33
17.60
19.15
19.15
20.11
18.05
19.91
19.82
20.30
7.46
19.91
19.15
93
14.42
Net margin%
23.12
22.49
25.31
22.89
23.07
25.15
24.34
21.40
21.00
20.72
13.87
21.40
22.98
23
11.04
P/E ratio (avg)x
22.34
22.87
22.50
20.20
20.97
18.37
17.70
16.71
15.39
14.54
27.68
16.71
19.28
72
12.44
EV/EBITx
22.26
23.85
26.15
26.81
27.85
26.29
26.94
25.40
27.09
25.73
37.23
26.29
26.22
25
22.00
FCF yield (avg)%
5.98
6.59
3.76
1.51
0.40
1.93
0.40
0.40
1.37
2.13
4.84
1.37
1.72
41
11.02
FCF margin%
4.10
3.95
6.42
8.54
7.67
5.73
7.64
10.03
11.85
9.95
18.98
9.95
7.65
20
1.673
FCF / Net incomex
2.475
2.730
2.777
3.172
3.535
3.591
4.333
4.267
5.052
5.460
1.129
4.333
3.563
16
24.59
ROIC%
13.57
13.39
11.59
10.27
9.23
11.33
12.17
10.75
9.92
11.53
20.65
11.33
11.43
65
11.10
Return on equity%
25.53
25.09
24.78
27.11
26.90
23.98
25.26
26.87
27.47
27.79
26.10
26.87
26.20
34
8.64
Return on assets%
2.25
0.40
0.40
1.61
2.73
0.40
0.40
0.40
3.09
5.29
16.18
0.40
1.01
13
34.41
EPS₹
27.58
25.38
22.98
24.70
22.22
19.89
20.20
22.23
23.96
23.04
36.01
0.73%
(2.10%)
—
8.04
EPS growth%
24.77
22.86
20.18
20.54
22.41
23.87
24.90
24.28
23.29
23.38
23.35
23.87
23.34
45
15.91
Bookvalue per sh₹
21.69
21.22
23.63
24.12
26.00
29.85
34.98
39.03
45.94
49.14
29.55
13.58%
8.86%
—
14.08
FCF per share₹
11.18
12.31
12.66
12.85
14.31
15.16
16.74
16.52
18.24
19.38
12.33
6.25%
5.79%
—
37.51
Dividend per sh₹
49.84
52.12
58.23
65.00
63.48
71.49
79.15
88.10
82.57
80.93
16.80
4.98%
6.46%
—
17.06
Div yield (avg)%
21.61
19.54
16.88
16.43
16.89
15.87
14.11
15.75
17.57
17.04
2.29
15.87
16.88
20
6.10
Payout ratio%
23.95
26.59
27.80
30.31
30.51
30.57
31.26
31.77
32.66
31.64
3.74
31.64
30.54
13
19.04
Shares (diluted)M
18.94
18.12
19.36
20.90
20.31
19.19
20.21
20.38
21.44
19.43
19.41
(0.88%)
(0.66%)
27
19.51
Buyback yield%
17.52
19.99
20.02
18.03
16.20
17.78
18.37
18.39
20.69
17.70
15.76
18.37
18.20
26
1.232
D/E ratiox
0.946
1.006
1.070
1.199
1.311
1.514
1.830
1.960
2.315
2.630
1.528
1.960
1.412
19
0.548
Enterprise value₹B
0.621
0.689
0.741
0.878
0.984
0.942
0.974
1.141
1.130
1.086
0.104
2.01%
5.72%
48
634.2
LT debt₹M
435.7
399.8
423.3
468.9
412.5
387.3
358.2
370.1
365.2
343.7
196.9
(3.59%)
(2.72%)
30
Revenue
₹831.3M
7.21%
1.00×
Cost of revenue
₹468.4M
7.33%
1.01×
Operating expenses
₹163.7M
6.74%
0.96×
Cash and investments
16.79%
Return on capital
143.47%
Spread over hurdle
131.11%