185.9
Revenue₹M
202.5
209.3
218.8
228.6
238.7
257.0
272.0
290.5
305.6
326.8
197.1
6.48%
5.25%
91
17.27
Revenue growth%
33.65
35.13
35.71
34.96
36.56
36.00
34.73
35.57
33.52
31.35
16.83
34.73
35.04
32
10.24
Gross margin%
21.76
22.67
22.85
23.14
22.63
22.57
24.15
21.78
24.10
21.38
18.87
22.57
22.65
56
9.32
Operating margin%
10.57
9.00
11.97
12.25
14.66
13.92
11.42
11.25
13.59
13.11
2.35
13.11
12.11
28
17.91
Net margin%
29.99
30.88
32.83
30.67
33.44
36.10
34.31
35.82
34.93
33.79
16.39
34.93
33.61
79
13.38
P/E ratio (avg)x
10.79
10.56
11.22
12.43
13.57
14.27
12.59
13.70
13.45
13.54
36.45
13.54
13.02
38
18.73
EV/EBITx
51.05
57.13
62.18
65.35
67.96
77.43
74.56
74.58
81.46
92.76
16.23
77.43
71.26
77
7.84
FCF yield (avg)%
0.64
0.40
2.22
3.31
5.07
4.56
3.48
3.55
1.35
2.77
15.13
3.48
3.04
76
27.09
FCF margin%
7.85
5.06
3.58
4.72
4.86
2.79
5.25
2.48
3.73
0.88
29.20
2.79
4.22
13
1.492
FCF / Net incomex
1.411
1.419
1.607
1.588
1.867
2.133
2.546
2.975
3.127
3.099
0.846
2.975
2.000
25
2.45
ROIC%
8.70
7.51
5.86
4.65
7.24
4.68
4.45
7.03
5.06
2.30
14.39
4.68
5.46
56
17.70
Return on equity%
29.71
28.74
28.61
25.67
27.48
26.53
25.99
23.98
25.44
23.58
27.72
25.44
26.26
12
10.02
Return on assets%
0.40
1.50
2.90
2.53
3.91
1.21
1.84
0.40
0.40
2.30
15.96
1.21
1.67
86
3.88
EPS₹
4.98
5.34
6.05
6.89
7.12
7.74
8.10
8.18
7.78
7.77
4.25
1.78%
5.19%
—
27.33
EPS growth%
25.25
24.28
26.22
27.12
27.28
27.12
24.94
26.63
25.07
27.34
26.66
26.63
26.42
26
4.46
Bookvalue per sh₹
4.21
4.46
4.31
4.04
4.33
3.91
3.87
3.85
3.69
3.21
6.21
(5.79%)
(1.86%)
—
4.74
FCF per share₹
7.27
7.16
6.50
5.85
5.51
6.20
5.73
5.58
6.17
6.84
7.13
4.40%
(1.57%)
—
5.04
Dividend per sh₹
1.07
1.18
1.13
1.07
0.94
0.85
0.77
0.73
0.65
0.62
7.06
(8.07%)
(5.30%)
—
7.70
Div yield (avg)%
19.41
21.39
21.57
19.89
21.70
24.58
25.50
24.82
24.45
25.37
27.59
24.82
23.07
19
19.99
Payout ratio%
2.55
3.58
2.12
0.40
1.49
1.12
2.64
1.82
3.26
1.14
15.26
1.82
1.97
67
25.67
Shares (diluted)M
27.72
30.99
35.57
40.13
46.78
45.25
52.01
57.56
61.26
64.49
25.49
6.63%
9.58%
87
13.35
Buyback yield%
16.62
15.86
17.55
15.12
14.79
16.44
15.38
17.50
15.57
13.72
29.42
15.57
15.71
20
0.521
D/E ratiox
0.589
0.551
0.573
0.600
0.580
0.548
0.549
0.521
0.522
0.570
1.393
0.548
0.561
69
110.9
Enterprise value₹M
101.6
86.03
79.00
67.05
61.21
56.91
58.85
52.14
44.45
37.62
215.2
(9.28%)
(10.45%)
10
307.3
LT debt₹M
319.4
292.0
303.1
324.1
326.8
310.9
347.6
340.7
366.0
342.9
86.69
0.97%
1.64%
74
Revenue
₹326.8M
5.25%
1.00×
Cost of revenue
₹178.8M
5.39%
1.01×
Operating expenses
₹53.97M
4.98%
0.97×
Cash and investments
15.27%
Spread over hurdle
45.49%