255.2
Revenue₹M
317.4
327.0
343.2
355.2
365.9
381.0
402.3
412.4
435.7
458.0
276.7
4.59%
4.07%
70
26.99
Revenue growth%
25.94
27.57
25.26
26.82
27.81
25.06
22.20
24.34
22.96
23.82
28.61
23.82
25.16
76
13.14
Gross margin%
5.66
6.85
4.94
6.87
9.26
10.45
8.08
9.98
9.76
10.78
16.52
9.98
8.67
76
27.34
Operating margin%
2.71
1.11
0.60
3.48
3.36
3.21
0.40
0.40
0.60
1.01
11.33
0.60
1.06
10
18.48
Net margin%
28.86
31.64
30.97
32.77
31.51
34.13
32.05
29.12
26.17
28.77
8.89
29.12
31.24
23
22.52
P/E ratio (avg)x
24.42
24.38
25.84
27.37
28.95
30.89
31.37
32.56
35.98
36.22
11.48
32.56
29.92
41
28.07
EV/EBITx
16.38
18.54
17.66
16.51
18.75
17.52
18.60
19.60
19.68
21.67
30.47
19.60
18.57
91
23.23
FCF yield (avg)%
30.54
28.95
31.25
31.22
33.56
36.27
34.75
36.62
34.19
32.03
13.73
34.75
32.80
85
10.19
FCF margin%
7.78
10.31
11.75
9.84
12.76
11.58
11.66
13.00
14.13
15.06
6.14
13.00
11.70
19
1.074
FCF / Net incomex
0.524
0.549
0.486
0.495
0.513
0.537
0.523
0.532
0.549
0.498
1.342
0.532
0.523
64
22.93
ROIC%
29.73
28.37
28.67
26.31
24.50
21.70
21.37
22.78
20.46
20.03
28.44
21.37
23.64
59
2.88
Return on equity%
19.76
16.86
17.76
15.05
17.86
18.15
17.81
19.82
17.57
14.98
11.49
17.81
17.79
86
24.14
Return on assets%
9.67
12.30
12.65
12.07
14.74
15.49
12.56
13.23
13.19
12.53
6.22
13.19
12.60
78
1.02
EPS₹
2.77
3.07
2.84
3.07
3.14
3.30
3.52
3.58
3.27
3.54
1.05
2.42%
1.93%
—
16.58
EPS growth%
4.81
2.37
3.76
6.68
5.16
3.03
0.40
0.40
1.26
1.87
9.68
1.26
2.70
38
2.53
Bookvalue per sh₹
0.56
0.58
0.57
0.52
0.54
0.51
0.57
0.59
0.61
0.60
1.80
2.22%
(0.49%)
—
3.41
FCF per share₹
3.59
3.77
3.82
3.72
3.68
3.56
4.22
4.63
5.25
5.42
1.82
8.06%
3.82%
—
4.24
Dividend per sh₹
2.72
2.94
3.14
3.63
4.10
4.34
4.99
5.35
5.43
5.65
0.82
6.66%
8.27%
—
20.77
Div yield (avg)%
15.29
15.07
12.99
13.82
14.96
12.27
13.51
10.56
10.32
11.91
23.75
11.91
13.25
10
2.49
Payout ratio%
22.11
19.79
19.15
19.49
19.00
21.75
19.88
18.59
17.63
17.10
26.75
18.59
19.32
16
60.43
Shares (diluted)M
79.26
79.60
83.62
98.21
112.2
127.0
131.6
152.2
152.0
158.1
62.16
7.11%
7.91%
41
15.57
Buyback yield%
30.77
31.01
28.08
28.22
30.22
31.34
31.36
29.69
30.58
28.81
8.25
30.58
30.40
58
0.286
D/E ratiox
0.565
0.655
0.709
0.814
0.866
0.835
0.830
0.806
0.935
0.953
0.938
0.835
0.822
11
36.40
Enterprise value₹M
624.9
666.8
706.0
646.2
646.8
707.0
798.3
841.5
821.7
889.4
199.9
6.58%
2.99%
39
244.6
LT debt₹M
536.8
569.9
554.2
531.5
577.7
601.0
642.4
638.5
721.7
739.0
102.7
5.05%
2.95%
84
Revenue
₹458.0M
4.07%
1.00×
Cost of revenue
₹246.1M
3.99%
0.99×
Operating expenses
₹59.59M
4.50%
1.04×
Goodwill & intangibles
16.16%