163.0
Revenue₹M
381.8
395.7
418.2
437.6
442.6
455.3
470.0
497.0
514.2
534.1
171.1
3.83%
3.88%
47
18.97
Revenue growth%
26.40
25.22
25.96
27.69
26.51
28.92
30.70
27.76
28.41
28.27
23.02
28.41
27.72
55
9.71
Gross margin%
13.93
14.95
13.94
11.80
12.98
10.66
11.62
11.85
10.76
13.09
6.02
11.62
12.41
27
28.57
Operating margin%
14.08
13.11
15.07
14.03
13.50
10.69
8.16
7.33
7.72
10.26
26.70
8.16
11.90
89
29.22
Net margin%
26.96
28.74
27.98
26.02
26.01
26.44
24.63
27.38
28.14
25.33
12.28
26.44
26.70
20
23.48
P/E ratio (avg)x
55.09
66.52
77.03
91.84
97.05
115.7
121.9
120.4
137.5
158.6
23.94
121.9
106.4
7
23.79
EV/EBITx
11.65
13.05
12.44
11.86
11.31
10.02
10.89
11.58
12.33
13.61
34.58
11.58
11.75
40
4.97
FCF yield (avg)%
19.18
16.44
17.57
16.28
16.38
17.27
17.83
20.43
18.51
21.30
8.85
18.51
17.70
12
23.64
FCF margin%
22.64
20.74
22.58
22.47
21.36
22.45
23.49
22.65
21.97
24.51
9.50
22.65
22.53
68
1.246
FCF / Net incomex
0.532
0.576
0.593
0.612
0.529
0.573
0.531
0.552
0.517
0.536
0.394
0.536
0.544
71
21.86
ROIC%
3.76
4.55
6.57
4.11
4.57
3.32
1.86
1.86
2.99
2.67
19.83
2.67
3.54
29
24.83
Return on equity%
26.62
25.81
23.57
21.72
20.79
23.45
21.53
24.11
22.96
20.65
19.13
22.96
23.20
51
12.72
Return on assets%
8.32
8.83
8.64
6.08
3.81
0.90
0.40
1.80
3.05
0.58
10.57
0.90
3.43
40
15.40
EPS₹
7.18
6.38
6.87
7.14
7.26
6.76
7.38
6.91
6.86
6.03
16.35
(3.66%)
(2.74%)
—
6.04
EPS growth%
25.62
22.77
23.62
23.97
26.49
27.27
28.72
29.96
27.96
27.65
16.74
27.96
26.88
12
12.15
Bookvalue per sh₹
10.93
10.79
10.71
12.79
15.21
16.93
19.87
21.27
23.55
23.63
11.54
9.22%
9.02%
—
14.58
FCF per share₹
9.33
8.34
7.69
7.96
7.30
7.31
7.85
8.57
8.39
8.96
20.77
4.18%
(0.91%)
—
19.76
Dividend per sh₹
17.07
16.38
15.88
14.60
13.47
11.89
10.77
9.63
9.75
8.65
8.89
(8.48%)
(7.24%)
—
23.10
Div yield (avg)%
23.56
23.75
26.64
27.48
28.70
26.47
26.86
24.73
25.44
28.42
23.36
26.47
26.55
88
17.62
Payout ratio%
13.75
14.83
16.13
15.95
17.61
18.93
16.40
14.06
14.03
13.06
6.79
14.06
15.39
84
12.39
Shares (diluted)M
13.48
15.09
14.64
12.95
13.37
13.29
12.50
12.75
11.37
12.07
11.99
(2.02%)
(0.49%)
49
21.11
Buyback yield%
17.59
19.28
21.52
20.28
21.71
19.00
21.66
21.50
21.35
22.84
12.17
21.50
21.42
26
0.912
D/E ratiox
1.046
1.172
1.168
1.274
1.456
1.418
1.499
1.394
1.395
1.588
1.435
1.418
1.394
48
523.9
Enterprise value₹M
123.7
136.6
136.2
134.6
137.3
150.2
147.7
133.3
134.1
142.1
149.5
0.70%
0.80%
66
105.7
LT debt₹M
89.35
87.44
85.39
99.33
108.5
114.7
128.5
150.2
175.0
205.2
471.4
13.58%
10.20%
27
Revenue
₹534.1M
3.88%
1.00×
Cost of revenue
₹373.9M
3.88%
1.00×
Operating expenses
₹92.27M
3.28%
0.94×
Goodwill & intangibles
19.29%
Spread over hurdle
(8.71%)