91.46
Revenue₹M
289.1
298.7
316.6
335.1
357.0
375.4
387.8
411.4
430.0
450.9
95.17
4.78%
4.85%
8
5.43
Revenue growth%
9.72
10.09
11.32
10.14
11.40
8.90
6.31
5.44
6.49
5.56
24.46
6.31
9.31
7
24.51
Gross margin%
27.79
30.62
29.58
27.13
27.02
29.86
29.34
26.78
25.63
22.82
12.20
26.78
27.46
36
23.44
Operating margin%
17.47
17.55
15.78
18.39
15.65
17.08
14.64
15.03
12.83
10.27
3.01
14.64
15.71
62
25.67
Net margin%
21.70
20.85
22.93
24.98
23.88
21.36
18.67
17.61
18.00
16.89
3.52
18.00
21.10
29
25.79
P/E ratio (avg)x
27.92
25.97
23.39
21.91
22.15
20.11
19.27
17.93
17.32
19.49
24.30
19.27
21.01
9
23.35
EV/EBITx
6.086
5.939
6.459
5.841
5.542
5.672
4.966
4.652
4.712
5.078
28.35
4.966
5.607
78
20.56
FCF yield (avg)%
4.97
5.89
8.80
9.12
8.18
10.19
8.14
7.20
9.66
10.27
21.73
9.66
8.49
8
6.13
FCF margin%
16.11
14.31
16.70
19.21
17.73
15.24
15.97
14.53
16.66
15.80
10.53
15.80
16.04
50
0.539
FCF / Net incomex
2.138
2.088
2.144
2.054
2.047
2.294
2.580
2.733
2.653
3.006
0.625
2.653
2.219
82
28.77
ROIC%
15.51
13.75
16.44
16.73
16.12
16.52
16.95
18.19
20.38
19.13
9.06
18.19
16.62
58
16.87
Return on equity%
13.51
11.39
9.19
9.30
11.16
11.04
9.87
9.42
8.48
10.95
10.10
9.87
10.41
40
26.49
Return on assets%
21.62
19.77
20.44
19.35
20.86
19.70
22.33
22.44
20.16
19.77
27.38
20.16
20.30
40
1.62
EPS₹
5.84
6.39
7.63
8.23
8.04
7.88
9.00
9.26
10.90
11.72
1.79
7.82%
8.94%
—
28.68
EPS growth%
18.53
19.91
21.00
20.63
20.31
17.67
16.84
15.49
18.31
17.29
9.91
17.29
18.42
60
3.11
Bookvalue per sh₹
1.74
1.83
1.83
1.78
2.04
2.26
2.57
2.54
2.58
2.69
1.57
5.76%
4.40%
—
1.64
FCF per share₹
3.00
2.78
3.04
2.86
2.74
2.61
2.61
2.74
2.72
3.03
0.61
2.04%
0.79%
—
3.00
Dividend per sh₹
2.10
2.05
2.19
1.94
2.04
2.17
2.29
2.38
2.53
2.41
1.79
3.45%
(0.01%)
—
29.15
Div yield (avg)%
7.93
10.59
12.89
14.08
15.36
15.31
17.40
19.61
20.42
18.60
4.21
18.60
15.34
75
20.57
Payout ratio%
13.45
14.07
16.98
14.17
11.40
12.99
13.29
16.16
13.64
13.81
2.88
13.64
13.72
18
47.99
Shares (diluted)M
57.88
57.29
58.63
64.15
68.69
76.42
83.64
83.76
86.23
81.52
47.74
3.48%
3.32%
7
23.36
Buyback yield%
22.92
24.22
24.39
24.14
23.81
23.47
25.76
27.90
24.98
27.34
12.99
25.76
24.31
57
0.817
D/E ratiox
1.690
1.951
1.883
2.065
2.067
2.094
2.193
2.189
2.353
2.332
0.354
2.193
2.080
18
529.0
Enterprise value₹M
348.0
335.8
378.1
388.5
368.1
390.1
448.1
502.1
497.4
470.8
389.8
5.04%
4.68%
9
0.050
LT debt₹B
1.090
1.141
1.382
1.369
1.396
1.371
1.486
1.644
1.981
2.294
0.216
10.44%
9.13%
79
Revenue
₹450.9M
4.85%
1.00×
Cost of revenue
₹239.5M
4.72%
0.99×
Operating expenses
₹95.01M
4.99%
1.01×
Cash and investments
19.40%
Property and equipment
14.24%
Spread over hurdle
(5.09%)