208.8
Revenue₹M
258.5
283.6
313.2
340.9
372.3
393.7
431.0
461.2
495.9
540.3
218.3
7.73%
8.70%
91
11.47
Revenue growth%
7.26
5.78
6.06
7.65
5.61
4.25
5.06
2.23
2.93
3.70
17.57
3.70
5.34
64
13.70
Gross margin%
16.20
17.53
18.89
21.39
18.69
17.01
17.66
19.58
20.57
20.94
25.01
19.58
18.79
45
14.67
Operating margin%
9.51
11.41
8.78
8.46
11.41
9.13
8.26
8.50
7.67
10.03
10.95
8.50
8.95
63
24.73
Net margin%
22.22
24.63
25.54
24.35
23.18
24.47
23.82
24.56
22.86
24.85
11.43
24.47
24.41
8
21.59
P/E ratio (avg)x
34.02
34.74
36.24
38.99
34.71
37.16
37.73
34.29
29.78
30.28
18.06
34.29
34.73
27
33.75
EV/EBITx
29.18
29.97
29.93
30.41
31.73
33.12
30.39
27.04
24.80
23.24
33.09
27.04
29.95
59
28.95
FCF yield (avg)%
15.21
14.23
15.98
18.15
15.92
17.08
18.59
18.60
18.99
21.74
22.27
18.60
17.61
24
5.96
FCF margin%
3.99
1.15
0.40
2.61
0.70
0.40
2.47
1.42
1.78
2.72
2.85
1.78
1.60
70
0.922
FCF / Net incomex
0.511
0.591
0.668
0.791
0.787
0.849
0.895
1.072
1.207
1.191
1.620
1.072
0.820
32
7.44
ROIC%
20.02
21.52
20.16
18.96
17.09
14.71
13.07
12.63
12.02
10.19
8.08
12.63
15.90
28
4.24
Return on equity%
0.40
0.40
0.40
0.40
0.40
1.92
4.07
2.84
0.40
0.40
4.15
1.92
0.40
12
19.51
Return on assets%
10.02
7.91
7.97
7.17
6.44
5.56
7.08
7.30
8.95
9.94
28.61
7.30
7.61
23
1.95
EPS₹
2.66
2.35
2.18
2.23
2.43
2.50
2.59
2.58
2.74
2.92
2.15
3.74%
1.20%
—
12.27
EPS growth%
9.20
10.70
8.03
7.04
8.20
7.32
6.23
7.99
6.85
6.66
24.09
6.85
7.65
86
0.80
Bookvalue per sh₹
3.01
2.79
3.03
2.85
3.07
3.02
3.03
3.11
2.79
2.96
3.13
(0.73%)
(0.80%)
—
1.77
FCF per share₹
2.98
2.77
2.91
2.81
2.55
2.44
2.69
2.52
2.62
2.46
3.20
(0.73%)
(0.74%)
—
4.26
Dividend per sh₹
3.34
3.91
4.08
4.49
4.46
4.69
4.53
4.82
4.95
5.45
0.73
4.12%
6.84%
—
14.73
Div yield (avg)%
20.45
19.17
22.08
24.39
25.62
23.65
20.80
23.13
20.18
18.07
4.88
20.80
21.44
12
23.86
Payout ratio%
11.29
13.69
15.41
18.28
20.75
21.92
21.03
18.57
20.10
20.38
5.68
20.38
19.33
5
51.34
Shares (diluted)M
63.90
72.89
70.43
66.63
62.85
67.43
65.21
73.05
81.99
85.35
52.04
6.31%
2.75%
30
17.19
Buyback yield%
12.35
12.68
9.82
7.57
9.25
7.33
4.72
4.50
6.53
4.23
18.05
4.72
7.45
14
1.706
D/E ratiox
0.355
0.379
0.432
0.478
0.496
0.498
0.553
0.527
0.619
0.601
0.434
0.553
0.497
40
0.636
Enterprise value₹B
0.711
0.752
0.848
0.900
0.868
0.923
1.002
1.164
1.309
1.316
0.108
8.67%
7.33%
25
0.237
LT debt₹B
0.653
0.703
0.762
0.863
0.926
0.957
1.016
1.113
1.246
1.466
0.132
9.61%
8.63%
69
Revenue
₹540.3M
8.70%
1.00×
Cost of revenue
₹304.5M
8.63%
0.99×
Operating expenses
₹111.2M
8.31%
0.96×
Goodwill & intangibles
15.13%
Spread over hurdle
(5.67%)