399.6
Revenue₹M
414.5
420.2
424.2
427.1
434.1
451.6
466.7
479.9
486.5
484.1
434.1
2.21%
1.79%
32
11.09
Revenue growth%
29.86
29.14
29.44
30.63
28.58
26.02
27.07
25.19
23.95
26.10
6.22
26.02
27.82
57
28.99
Gross margin%
17.70
15.26
13.16
11.77
10.63
8.86
10.55
8.11
7.10
8.07
21.41
8.11
10.59
19
16.78
Operating margin%
19.22
16.41
14.93
13.36
12.44
13.27
14.41
11.86
12.75
14.03
15.11
13.27
13.69
86
22.14
Net margin%
2.40
4.77
4.25
4.24
5.51
2.52
4.86
7.25
5.46
7.17
29.57
5.46
4.81
24
37.09
P/E ratio (avg)x
18.76
20.22
18.14
16.42
14.97
14.84
15.13
13.25
12.38
10.51
12.48
13.25
15.05
6
32.54
EV/EBITx
12.40
13.50
13.83
13.56
15.37
17.69
17.38
18.04
17.73
18.05
24.32
17.73
16.38
57
9.61
FCF yield (avg)%
31.47
30.01
30.22
27.83
24.99
25.45
28.41
27.51
28.49
30.46
13.27
28.41
28.45
41
12.24
FCF margin%
0.40
0.40
0.40
0.40
2.80
2.84
1.55
0.40
3.00
1.35
22.80
1.55
0.88
74
1.704
FCF / Net incomex
0.880
0.863
1.021
1.159
1.245
1.446
1.389
1.382
1.326
1.306
1.644
1.382
1.276
44
5.61
ROIC%
15.70
17.35
18.37
16.57
15.63
13.32
11.84
9.54
8.70
6.81
19.78
9.54
14.47
75
28.93
Return on equity%
13.20
11.07
13.68
12.21
14.54
16.42
15.58
17.64
17.00
17.73
19.82
17.00
15.06
59
11.01
Return on assets%
30.59
31.77
34.62
34.52
34.28
33.39
34.69
34.89
34.45
33.91
9.56
34.45
34.37
65
48.67
EPS₹
33.59
33.08
33.95
36.88
35.28
40.44
38.70
43.02
41.71
40.45
51.40
2.77%
2.67%
—
12.42
EPS growth%
10.98
12.01
11.04
10.53
7.87
6.78
5.31
6.90
4.86
7.01
28.36
6.78
7.44
40
52.51
Bookvalue per sh₹
12.67
12.81
12.88
13.72
12.72
13.20
13.88
13.11
15.01
16.96
31.16
5.92%
4.45%
—
28.46
FCF per share₹
81.31
84.29
79.86
91.85
94.53
93.25
95.23
112.19
132.80
135.19
19.95
7.42%
6.71%
—
20.53
Dividend per sh₹
32.95
31.37
28.66
30.19
29.97
30.45
26.66
25.64
23.17
23.16
17.62
(5.03%)
(4.35%)
—
16.83
Div yield (avg)%
20.61
18.94
21.35
21.57
22.87
21.17
20.58
18.39
18.02
16.05
19.55
18.39
20.59
67
11.81
Payout ratio%
6.25
8.01
10.65
7.99
10.38
8.37
10.86
13.74
12.65
13.51
25.02
12.65
10.51
58
4.416
Shares (diluted)M
3.468
3.167
3.155
2.916
2.757
2.640
2.665
2.713
2.744
2.546
4.380
(1.58%)
(4.27%)
16
13.20
Buyback yield%
14.96
17.80
20.00
19.81
20.50
17.90
19.86
21.76
22.69
23.45
19.23
21.76
19.93
72
1.283
D/E ratiox
0.276
0.279
0.248
0.254
0.223
0.197
0.173
0.171
0.153
0.156
0.263
0.171
0.210
35
398.0
Enterprise value₹M
178.7
187.0
178.7
184.3
182.3
159.6
156.0
139.2
149.0
127.0
222.1
(6.98%)
(4.57%)
50
121.3
LT debt₹M
388.0
433.1
476.8
549.4
600.9
582.5
604.7
654.8
666.9
746.4
410.0
4.43%
7.84%
54
Revenue
₹484.1M
1.79%
1.00×
Cost of revenue
₹338.9M
1.79%
1.00×
Operating expenses
₹79.29M
1.71%
0.99×
Goodwill & intangibles
17.75%
Spread over hurdle
(6.29%)